The Discounted Cash Flow (DCF) valuation of Peabody Energy Corp (BTU) is 91.02 USD. With the latest stock price at 22.37 USD, the upside of Peabody Energy Corp based on DCF is 306.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.4% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 79.05 - 108.16 | 91.02 |
| Upside | 253.4% - 383.5% | 306.9% |