ERO.TO
Ero Copper Corp
Price:  
18.52 
CAD
Volume:  
96,553.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ERO.TO WACC - Weighted Average Cost of Capital

The WACC of Ero Copper Corp (ERO.TO) is 9.6%.

The Cost of Equity of Ero Copper Corp (ERO.TO) is 11.10%.
The Cost of Debt of Ero Copper Corp (ERO.TO) is 7.60%.

Range Selected
Cost of equity 8.50% - 13.70% 11.10%
Tax rate 14.50% - 15.10% 14.80%
Cost of debt 5.40% - 9.80% 7.60%
WACC 7.3% - 12.0% 9.6%
WACC

ERO.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 1.06 1.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 13.70%
Tax rate 14.50% 15.10%
Debt/Equity ratio 0.47 0.47
Cost of debt 5.40% 9.80%
After-tax WACC 7.3% 12.0%
Selected WACC 9.6%

ERO.TO's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for ERO.TO:

cost_of_equity (11.10%) = risk_free_rate (3.45%) + equity_risk_premium (5.60%) * adjusted_beta (1.06) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.