EN DE

Ero Copper Corp (ERO) Fair Value & Analysis

Basic Materials · US · Market cap $2.5B

EC Ero Copper Corp logo Ero Copper Corp ERO · US
Price$34.31
Fair Value$31.25
Upside-8.9%
Quality62/100
Watch Ero Copper Corp for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 31.6% net margin
Moderate debt · generates free cash flow
Ranks above peers (9/13)
Wide moat 84/100
Evidence: High Range $17.50 – $75.96 Share as image

Fair value as of: Jul 20, 2026

From 24 valuation models · updated 20 days ago

Share price +43.9% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The model range is unusually wide ($17.50 to $75.96). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$38.03 $8.33 Fair Value $31.25 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range $8.33 – $38.03 · fair‑value band $17.50 – $75.96 · the $34.31 price screens above the $31.25 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Ero Copper Corp (ERO) currently trades at $34.31, while our model-based Fair Value estimate is $31.25, implying the stock looks roughly 8.9% fairly valued today. The Quality Score stands at 62/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Ero Copper Corp generated revenue of $924M at a net margin of 31.6%. Revenue grew 110.4% year over year. It earns a return on equity of 32.5%. Net debt stands at $526M. Fundamentals as of Jul 20, 2026

Our scenario range runs from $17.50 (bear case) to $75.96 (bull case); at $34.31, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 14% below its 52-week high and 168% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at -9%, ERO screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $7.88 $19.21 $39.61 80
Residual Income $17.16 $23.61 $158.42 76
Rev-Margin DCF $5.37 $13.86 $26.32 74
All 24 models by family
DCF Models
FCF DCF $8.43 $17.14 $40.55 38
Owner Earnings $15.38 $38.21 $83.47 31
5Y Revenue Exit $5.37 $13.28 $27.22 39
5Y EBITDA Exit $19.57 $44.46 $86.23 41
5Y P/E Exit $21.81 $52.62 $92.19 38
10Y Revenue Exit $5.95 $15.19 $27.20 36
10Y EBITDA Exit $15.97 $40.74 $86.15 37
10Y P/E Exit $17.49 $44.77 $91.67 35
Earnings-Based
Graham-Dodd $17.50 $117.50 $164.63 54
Lynch FV $34.41 $49.15 $63.90 50
PEG = 1.0 $34.41 $49.15 $63.90 46
EPV $13.61 $16.43 $18.87 59
Multiples
P/E Multiple $32.81 $43.75 $54.68 63
P/S Multiple $8.63 $11.50 $14.38 58
P/B Multiple $20.15 $26.87 $33.58 55
EV/EBIT $22.94 $32.02 $41.09 53
EV/EBITDA $25.24 $35.08 $44.92 54
EV/Revenue $3.77 $7.22 $10.67 43
Asset-Based
NCAV (Graham) $4.48 $6.00 $8.96 50
Growth DCF
Growth DCF $7.88 $19.21 $39.61 80
Rev-Margin DCF $5.37 $13.86 $26.32 74
Economic Profit
Residual Income $17.16 $23.61 $158.42 76
ROIC Compounder $16.68 $26.32 $34.03 72
Growth Earnings
Growth-Adj P/E $43.76 $62.52 $81.28 68

Widest divergence: Growth Earnings ($62.52) versus Asset-Based ($6.00). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $924M
Revenue growth (YoY) +110%
Net margin 31.6%
Return on equity 32.5%
Free cash flow $91.2M FY2025
P/E ratio 8.6
More key figures
Operating margin 34.7%
EPS (TTM) $2.80
EPS growth (YoY) +35.1%
Net debt $526M FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 61 · Market factors (momentum, volatility) 58

Profitability 67
Margins and returns on capital today
Quality Growth 99
Are margins and returns improving?
Cashflow 53
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 4
Disciplined investing over empire-building
Low Volatility 8
Calm price path (market factor)
Momentum 73
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 55
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Ero Copper Corp. engages in the exploration, development, and production of mining projects in Brazil. Its flagship asset includes Caraíba operations that comprise the production and sale of copper concentrates located in Bahia State, Brazil, as well as gold and silver produced and sold as by-products.

Full company description

Ero Copper Corp. engages in the exploration, development, and production of mining projects in Brazil. Its flagship asset includes Caraíba operations that comprise the production and sale of copper concentrates located in Bahia State, Brazil, as well as gold and silver produced and sold as by-products. The company was incorporated in 2016 and is headquartered in Vancouver, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Ero Copper Corp reported revenue of $800M in FY2025 versus $490M in FY2021, a compound +13.0%/yr. Reported net income was $268M in FY2025, compounding +7.5%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$800M
Latest YoY
+70.0%
Avg. growth/yr (3Y)
+23.3%
Avg. growth/yr (5Y)
+19.8%
Avg. growth/yr (8Y)
+23.4%
Revenue +13.0%/yr
FY21 $490M
FY22 $426M
FY23 $427M
FY24 $470M
FY25 $800M
Net income +7.5%/yr
FY21 $201M
FY22 $102M
FY23 $92.8M
FY24 −$68.5M
FY25 $268M

Watch ERO: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Ero Copper Corp Fair Value". https://www.fairvalue-calculator.com/stock/ERO

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Copper · 58 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Top 25%
Fair Value upside −9% · Above median
Return on equity (TTM) 32% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 32% · Top 25%
Operating margin (TTM) 35% · Top 25%
Revenue growth 110% · Top 25%
Debt / equity 0.59× · Higher than 75% of peers

Valuation Multiples vs Copper median · lower = cheaper

P/E (TTM) 8.6× · Cheaper than 75% of peers
P/B 2.69× · Pricier than median
P/S (TTM) 2.72× · Pricier than median
P/FCF 27.6× · Pricier than median
EV/EBITDA 6.6× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 21 · sector 0
FUTURE 100 · sector 100
PAST 100 · sector 22
HEALTH 71 · sector 93
DIVIDEND 0 · sector 20

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Copper stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Southern Copper Corporation SCCO $175.66 $86.74 -51%
Freeport-McMoRan Inc FCX $61.52 $22.81 -63%
Lundin Mining Corporation LUN C$34.86 C$18.67 -46%
Jiangxi Copper Company 600362 ¥39.03 ¥35.19 -10%
Tongling Nonferrous Metals Group 000630 ¥5.79 ¥3.06 -47%
Hudbay Minerals Inc HBM C$28.58 C$21.79 -24%
Zhejiang Hailiang Co 002203 ¥16.66 ¥7.00 -58%
Capstone Copper Corp CSC A$13.06 A$7.28 -44%
Yunnan Copper Co 000878 ¥14.32 ¥9.12 -36%
China Nonferrous Mining Corporation 1258 HK$14.75 HK$1.76 -88%

Compare Ero Copper Corp with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Ero Copper Corp (ERO) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of $31.25 versus a price of $34.31, about −9% (fairly valued).
What is the fair value of ERO?
Our model-based fair value for Ero Copper Corp is $31.25 (as of Jul 20, 2026), built from audited fundamentals. The current price is $34.31.
What is the quality score of ERO?
Ero Copper Corp has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Ero Copper Corp (ERO)?
Ero Copper Corp reported trailing-twelve-month revenue of about $924M (latest available figure, as of Jul 20, 2026).
What is the net profit margin of ERO?
The net profit margin of Ero Copper Corp is about 31.6%, meaning it keeps roughly 31.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Ero Copper Corp and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.