Investment Review №338. Change in Direction

Vadim Merkulov

Vadim Merkulov

Head of Analytics department

Ero Copper: From the Copper Age to the Golden Age

ERO shares are attractive for purchase with a target price of $36 per share.

US Investment Idea

About company

Ero Copper is a copper and gold producer with operating assets in Brazil. The сompany has entered a phase of active scaling following the successful ramp-up of its key assets. Operating results released in early 2026, together with an updated three-year plan, support a favorable investment case over the next 12 months.

Ticker ERO
Share price as of analysis $30,98
Target share price $36
Growth potential 16,2%

Share price dynamics vs. indices Day Week Month Quarter Year
ERO (2,5%) (16,0%) 5,8% 40,1% 123,2%
S&P 500 (0,3%) 0,3% (0,4%) 1,6% 14,4%
Russell 2000 (0,3%) 1,2% 2,1% 9,1% 17,1%
DJ Industrial Average 0,1% 1,9% 1,4% 6,0% 12,9%
NASDAQ Composite Index (0,6%) (0,7%) (2,4%) (1,8%) 17,2%

 

Price dynamics ERO, $

 

Key Investment Theses

Record performance and confirmed growth trajectory through 2028. In Q4 2025, Ero Copper delivered a record quarterly copper output of 19.7 kt and strong gold production, including sales of previously accumulated concentrates. As a result, the company ended the year with approximately $150 mn in cash, materially strengthening its financial position. Against this backdrop, management reaffirmed copper production guidance of 67.5–77.5 kt in 2026, with a further increase to 80–90 kt by 2028, providing clear visibility on medium-term growth.

Capital program focused on capacity expansion. For 2026, Ero Copper plans capital expenditures of $275–320 mn, including around $80 mn allocated to the construction of the Pilar shaft. Elevated investment is aimed at enhancing operational resilience and expanding throughput across the existing asset base, which is a key prerequisite for achieving the targeted production levels by 2028.

Supportive copper market fundamentals. Global copper demand continues to rise, driven by electrification of energy systems, transportation, and grid infrastructure, while current production and the project pipeline are insufficient to meet this growth. According to S&P Global estimates, the market could face a supply deficit of up to 10 Mt by 2040, underpinning long-term fundamentals and supporting producers capable of near- to medium-term volume growth.

Gold as a cash-flow buffer and additional growth lever. The Xavantina gold asset, together with ongoing sales of gold concentrates through mid-2027, provides incremental cash flow during the peak capex period. This helps mitigate near-term pressure on free cash flow and reduces the Ero Copper’s sensitivity to short-term copper price volatility.

We estimate a 12-month upside potential of approximately 13.3% for ERO shares. Our target price is $36 with a Buy recommendation. As a risk-management level, we suggest considering a stop-loss at $28.5.

 

Ratio Analysis 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
ROE 14% -10% 34% 29% 28% 24% 15% 11%
ROA 7% -5% 16% 15% 17% 16% 11% 9%
ROCE 9% -6% 24% 24% 25% 24% 16% 13%
Sales/Assets (x) 0,3x 0,3x 0,4x 0,5x 0,5x 0,5x 0,4x 0,3x
Interest Coverage (x) 4,4x -4,4x 6,2x 7,0x 7,8x 7,9x 6,5x 5,6x

 

Margins, % 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
Gross Margin 37% 38% 50% 55% 56% 55% 53% 49%
EBITDA Margin 43% 46% 72% 60% 61% 61% 63% 60%
Net Margin 22% (14%) 35% 31% 33% 32% 30% 27%

 

Financials, $mln 2023A 2024A 2025E 2026E 2027E 2028E 2029E 2030E
Revenue 427 470 705 949 1 118 1 178 907 828
COGS 271 290 356 424 493 531 422 422
Gross Income 157 181 349 525 625 647 485 406
G&A 52 50 53 58 60 61 55 56
EBITDA (adj.) 183 216 505 569 683 714 567 494
D&A 83 87 90 103 117 128 137 144
Interest expense (income) 13 13 53 52 56 54 46 37
Pretax Income 112 (75) 342 404 499 520 374 303
Income Taxes Paid (18) 8 (92) (109) (135) (141) (101) (82)
Net Income 94 (68) 249 295 364 380 273 221
Dilluted EPS $0,98 ($0.66) $2,39 $2,80 $3,44 $3,57 $2,57 $2,07

 

16, Dostyk street, integral non-residential facility No.2, Yessil district Astana, Republic of Kazakhstan (Talan Towers Offices).

+7 7172 67 77 55 Free from landline numbers in Kazakhstan; calls from international and mobile numbers are chargeable.

7555 *free from mobile operators in Kazakhstan [email protected], [email protected]

Notify about fraudulent activities or security issues regarding this resource: fbroker.kz/trustcenter

Owning securities and other financial instruments is always associated with risks: the value of securities and other financial instruments can both rise and fall. Past investment results do not guarantee future income. In accordance with the law, the company does not guarantee or promise future returns on investments, nor does it provide guarantees regarding the reliability of potential investments or the stability of potential income.

Freedom Finance Global PLC provides brokerage (agency) services in the securities market on the territory of the Astana International Financial Center (hereinafter referred to as AFSA) in the Republic of Kazakhstan. Subject to compliance with requirements, conditions, restrictions and/or directions of the Acting Law of the AFSA, the Company is authorized to conduct the following Regulated Activities under License No. AFSA-A-LA-2020-0019: Dealing in Investments as Principal, Dealing in Investments as Agent, Managing Investments, Advising on Investments, Arranging Deals in Investments.

S&P Global ratings – “B+/B”, outlook “Positive”.

Ownership of securities and other financial instruments always involves risks: the cost of securities and other financial instruments may rise or fall. Past investment results do not guarantee future returns. In accordance with the legislation, the company does not guarantee or promise the profitability of investments in the future, does not guarantee the reliability of possible investments and the stability of the amount of possible income.

The information on the website is updated as part of keeping the data up-to-date and meeting regulatory disclosure requirements. Please note that these updates are for informational purposes only and are not marketing materials!