Download PDF

1. Company Snapshot

1.a. Company Description

Ero Copper Corp., a base metals mining company, engages in the exploration, development, and production of mining projects in Brazil.It engages in the production and sale of copper concentrate from the MCSA Mining Complex located within the Curaçá Valley, northeastern Bahia state, as well as gold and silver byproducts.The company also holds a 100% interest in the Boa Esperança property, a copper development project located within southeastern Pará state; and NX Gold property located in Mato Grosso state.


Ero Copper Corp.was incorporated in 2016 and is headquartered in Vancouver, Canada.

Show Full description

1.b. Last Insights on ERO

Ero Copper Corp.'s recent performance was driven by strong Q2 earnings, with a 40% year-over-year revenue growth to $163.5m and an adjusted EBITDA of $82.7m. The company's operational efficiencies and production gains, particularly in copper and gold, contributed to the positive results. Stifel Canada maintained a buy rating on the stock, citing a potential upside. Additionally, Ero Copper's second-quarter results showed improvements in production, with consolidated copper production being a highlight. The company's strong earnings growth and operational performance are key drivers of its recent success.

1.c. Company Highlights

2. Ero Copper Q4 2025: Record Sales, Strong Guidance, and a Focused Growth Path

Quarterly revenue surged to a record $320 million, up $143 million from Q3, powered by record copper concentrate sales and a 59% jump in gold dore output. Adjusted EBITDA climbed to $186.7 million, while adjusted net income hit $108.4 million, reflecting robust pricing and disciplined cost management. The company trades at a P/E of 11.78 and an EV/EBITDA of 7.07, with a Net Debt/EBITDA ratio of 1.02, indicating a modest leverage profile.

Publication Date: 07:09

📋 Highlights
  • Record Revenue & EBITDA:: Q4 2025 revenue hit $320M (up $143M from Q3), with adjusted EBITDA at $186.7M and annual EBITDA of $409.7M.
  • Strong Liquidity & Debt Reduction:: Liquidity at $150.4M, net debt down to $502M; plans to pay down $155M revolver and target net debt/EBITDA <1x by 2026.
  • 2026 Production Guidance:: 67,500–77,500 tonnes of copper (H2-weighted) and 40,000–50,000 oz gold from Xavantina, with 50,000m exploration drilling at Furnas.
  • Furnas Project Potential:: Maiden PEA estimates 1.2M tonnes copper, 2M oz gold, and 9M oz silver over 24 years, with exploration spend of $30–40M in 2026.
  • Cost & Safety Challenges:: Higher C1 cash costs (1.5% QoQ), 1.4% annual copper production, and safety performance as one of the best in 2025; BRL strength and lower grades pose headwinds.

Revenue and Margin Upswing

Record copper concentrate sales, coupled with higher copper and gold prices, lifted top-line growth. Although the C1 cash cost per pound rose 1.5% QoQ, the margin compression was offset by volume gains and a 59% increase in gold dore sales, underscoring efficient commodity mix management.

Profitability and Cash Flow

Adjusted EBITDA of $186.7 million and net income of $108.4 million translate to a free cash flow yield of 3.41%. These figures demonstrate the company's ability to convert high commodity prices into solid operating cash, supporting future capital allocation plans.

Liquidity and Balance Sheet Strength

Liquidity stood at $150.4 million, while net debt fell to $502 million, yielding a Net Debt/EBITDA of 1.02. The firm plans to retire its $155 million revolver in 2026 and target a debt-to-EBITDA ratio below 1x, reinforcing fiscal discipline.

2026 Guidance and Production Outlook

Guidance calls for copper production of 67,500‑77,500 t, with Xavantina expected to deliver 40,000‑50,000 oz of gold, all weighted toward H2. Furnas will see 50,000 m of drilling, positioning the company to convert inferred resources into measured assets and expand its reserve base.

Capital Allocation and Shareholder Returns

Ero Copper’s strategy focuses on debt reduction and potential capital return. Discussions with key shareholders are underway to explore share buybacks, while the company remains committed to maintaining a healthy balance sheet and returning value to equity holders.

Operational Highlights and Safety

Safety performance hit one of its best years in 2025, and mechanization at Xavantina is set to reduce workforce exposure while aligning output with mill capacity. The firm also plans to sell down its gold concentrate stockpile by mid‑2027.

Exploration and Furnas Project

Exploration spend of $30‑40 million, largely at Furnas, supports a maiden PEA projecting 1.2 Mt of copper, 2 Mo of gold, and 9 Mo of silver over 24 years. The company aims to advance technical studies, permitting, and drilling to accelerate project economics.

Market Conditions and Challenges

Strong BRL headwinds, lower concentrate grades, and rising transportation costs weigh on TC/RC guidance. Nonetheless, Ero Copper’s long-term contracts and disciplined cost control should cushion the impact, keeping the business on a solid growth trajectory.

3. NewsRoom

Card image cap

Ero Copper: A Copper Growth Story Trading at a Discount

Apr -08

Card image cap

A Look At Ero Copper (TSX:ERO) Valuation After Recent Share Price Momentum

Apr -04

Card image cap

Ero Copper to Release First Quarter 2026 Operating and Financial Results on May 4, 2026

Apr -01

Card image cap

Ero Files Technical Report for the Furnas Copper-Gold Project

Mar -30

Card image cap

FCX vs. ERO: Which Copper Mining Stock Should You Bet on Now?

Mar -23

Card image cap

Ero Copper Maintained at Hold at Stifel Canada Following Q4 Results; Price target Kept at C$52.00

Mar -09

Card image cap

Assessing Ero Copper (TSX:ERO) Valuation After Record 2025 Results And Updated Growth Outlook

Mar -07

Card image cap

Ero Copper Corp (ERO) Q4 2025 Earnings Call Highlights: Record Revenue and Strategic Growth ...

Mar -06

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (4.83%)

6. Segments

Caraiba

Expected Growth: 4.83%

Caraiba's 4.83% growth is driven by increasing copper prices, strong operational performance, and successful exploration efforts. The mine's high-grade ore and low cash costs also contribute to its growth. Additionally, Ero Copper Corp.'s focus on cost control and efficiency initiatives has enabled the segment to maintain a high level of profitability.

Xavantina

Expected Growth: 4.83%

Xavantina's 4.83% growth is driven by increasing copper prices, strong operational performance, and successful exploration efforts. The mine's high-grade ore and low cash costs also contribute to its growth. Additionally, Ero Copper Corp.'s focus on cost control and efficiency initiatives has enabled the segment to maintain a strong margin profile.

7. Detailed Products

Copper

Ero Copper Corp. is a copper-focused mining company that produces high-quality copper cathodes from its 99.5% owned MCSA Mining Operation in Brazil.

Gold

The company also produces gold as a by-product of its copper mining operations, with a significant portion of its gold production coming from the MCSA Mining Operation.

Silver

Silver is another by-product of Ero Copper Corp.'s copper mining operations, with a smaller but still significant portion of its production coming from the MCSA Mining Operation.

8. Ero Copper Corp.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Ero Copper Corp. is medium due to the availability of alternative metals and materials that can be used in place of copper.

Bargaining Power Of Customers

The bargaining power of customers for Ero Copper Corp. is low due to the company's strong market position and limited customer concentration.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Ero Copper Corp. is medium due to the presence of multiple suppliers and the company's ability to negotiate prices.

Threat Of New Entrants

The threat of new entrants for Ero Copper Corp. is high due to the relatively low barriers to entry in the copper mining industry and the potential for new companies to enter the market.

Intensity Of Rivalry

The intensity of rivalry for Ero Copper Corp. is high due to the competitive nature of the copper mining industry and the presence of several major players.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 35.66%
Debt Cost 3.95%
Equity Weight 64.34%
Equity Cost 14.53%
WACC 10.76%
Leverage 55.44%

11. Quality Control: Ero Copper Corp. passed 1 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Amerigo Resources

A-Score: 7.0/10

Value: 4.4

Growth: 7.0

Quality: 6.6

Yield: 9.0

Momentum: 9.5

Volatility: 5.3

1-Year Total Return ->

Stock-Card
Imperial Metals

A-Score: 6.3/10

Value: 7.2

Growth: 9.0

Quality: 7.7

Yield: 0.0

Momentum: 10.0

Volatility: 4.0

1-Year Total Return ->

Stock-Card
NTIC

A-Score: 5.3/10

Value: 9.8

Growth: 10.0

Quality: 3.4

Yield: 3.0

Momentum: 0.5

Volatility: 5.0

1-Year Total Return ->

Stock-Card
Ero Copper

A-Score: 4.6/10

Value: 4.9

Growth: 3.4

Quality: 6.1

Yield: 0.0

Momentum: 9.0

Volatility: 4.0

1-Year Total Return ->

Stock-Card
Taseko Mines

A-Score: 4.1/10

Value: 3.3

Growth: 5.8

Quality: 2.1

Yield: 0.0

Momentum: 10.0

Volatility: 3.3

1-Year Total Return ->

Stock-Card
Ivanhoe Electric

A-Score: 3.6/10

Value: 6.2

Growth: 0.8

Quality: 3.6

Yield: 0.0

Momentum: 9.0

Volatility: 2.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

40.88$

Current Price

40.88$

Potential

-0.00%

Expected Cash-Flows