investorscraft@gmail.com

Intrinsic ValueEro Copper Corp. (ERO.TO)

Previous Close$45.68
Intrinsic Value
Upside potential
Previous Close
$45.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ero Copper Corp. is a mid-tier base metals mining company focused on copper production, with additional exposure to gold and silver as byproducts. The company operates primarily in Brazil, where it owns and manages the MCSA Mining Complex in the Curaçá Valley, a high-grade copper asset, and holds development-stage projects like Boa Esperança and NX Gold. Ero Copper’s revenue model is driven by copper concentrate sales, with pricing tied to global commodity markets. The company benefits from Brazil’s favorable mining jurisdiction and its strategic focus on high-margin, low-cost operations. As a pure-play copper producer, Ero Copper is positioned to capitalize on growing demand for copper in renewable energy and electrification trends. Its vertically integrated operations and exploration pipeline provide a balance between near-term cash flow and long-term growth potential. The company competes in a capital-intensive sector but differentiates itself through operational efficiency and a disciplined approach to project development.

Revenue Profitability And Efficiency

In its latest fiscal year, Ero Copper reported revenue of CAD 470.3 million, though net income was negative at CAD -68.5 million, reflecting operational challenges or cost pressures. Operating cash flow stood at CAD 145.4 million, indicating core profitability, but significant capital expenditures (CAD -337.6 million) highlight the company’s reinvestment phase. The diluted EPS of CAD -0.66 suggests near-term earnings pressure, likely due to expansionary spending.

Earnings Power And Capital Efficiency

Ero Copper’s operating cash flow demonstrates underlying earnings potential, but high capital expenditures signal aggressive growth investments, particularly in mine development. The negative net income and EPS reflect transitional costs rather than structural inefficiencies. The company’s ability to sustain cash flow amid expansion will be critical for future capital efficiency, especially as copper prices influence margins.

Balance Sheet And Financial Health

The company maintains a moderate financial position with CAD 50.4 million in cash and equivalents against total debt of CAD 620.1 million. This leverage ratio suggests reliance on debt financing for growth, though manageable given the asset-backed nature of the business. Liquidity remains a focus, particularly as capital-intensive projects like Boa Esperança advance.

Growth Trends And Dividend Policy

Ero Copper is in a high-growth phase, prioritizing reinvestment over shareholder returns, as evidenced by its lack of dividends. The company’s expansion projects, such as Boa Esperança, aim to boost production capacity, aligning with long-term copper demand trends. Investors should expect continued capital allocation toward growth rather than near-term distributions.

Valuation And Market Expectations

With a market cap of CAD 2.03 billion and a beta of 1.49, Ero Copper is viewed as a higher-risk, growth-oriented copper play. The valuation reflects expectations for copper price appreciation and successful project execution. The negative earnings and high capex suggest the market is pricing in future production growth rather than current profitability.

Strategic Advantages And Outlook

Ero Copper’s strategic advantages include its high-grade Brazilian assets and exposure to copper’s secular demand growth. The outlook hinges on operational execution and copper price trends, with potential upside from project ramp-ups. Risks include commodity volatility and execution challenges, but the company’s focus on low-cost operations positions it well for cyclical recoveries.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount