As of 2025-06-22, the Intrinsic Value of Ero Copper Corp (ERO.TO) is 24.87 CAD. This ERO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.97 CAD, the upside of Ero Copper Corp is 18.60%.
The range of the Intrinsic Value is 14.67 - 55.91 CAD
Based on its market price of 20.97 CAD and our intrinsic valuation, Ero Copper Corp (ERO.TO) is undervalued by 18.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.67 - 55.91 | 24.87 | 18.6% |
| DCF (Growth 10y) | 20.73 - 71.24 | 33.33 | 58.9% |
| DCF (EBITDA 5y) | 28.64 - 47.36 | 36.60 | 74.5% |
| DCF (EBITDA 10y) | 31.67 - 57.99 | 42.48 | 102.6% |
| Fair Value | 1.25 - 1.25 | 1.25 | -94.03% |
| P/E | 4.59 - 6.84 | 5.34 | -74.6% |
| EV/EBITDA | 9.52 - 29.90 | 18.19 | -13.2% |
| EPV | (21.23) - (28.46) | (24.84) | -218.5% |
| DDM - Stable | 1.74 - 5.40 | 3.57 | -83.0% |
| DDM - Multi | (2.23) - (5.58) | (3.21) | -115.3% |
| Market Cap (mil) | 2,171.86 |
| Beta | 1.98 |
| Outstanding shares (mil) | 103.57 |
| Enterprise Value (mil) | 2,974.14 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.63% |
| Cost of Debt | 7.35% |
| WACC | 9.40% |