The Discounted Cash Flow (DCF) valuation of Peabody Energy Corp (BTU) is 20.35 USD. With the latest stock price at 38.19 USD, the upside of Peabody Energy Corp based on DCF is -46.7%.
Based on the latest price of 38.19 USD and our DCF valuation, Peabody Energy Corp (BTU) is a sell. selling BTU stocks now will result in a potential gain of 46.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.1% | 10.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.70 - 26.52 | 20.35 |
| Upside | -56.3% - -30.6% | -46.7% |