The Discounted Cash Flow (DCF) valuation of Peabody Energy Corp (BTU) is 43.32 USD. With the latest stock price at 14.84 USD, the upside of Peabody Energy Corp based on DCF is 191.9%.
Based on the latest price of 14.84 USD and our DCF valuation, Peabody Energy Corp (BTU) is a buy. buying BTU stocks now will result in a potential gain of 191.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 11.3% | 10.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 38.36 - 50.18 | 43.32 |
| Upside | 158.5% - 238.1% | 191.9% |