BTU
Peabody Energy Corp
Price:  
12.42 
USD
Volume:  
4,001,027.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BTU Intrinsic Value

270.70 %
Upside

What is the intrinsic value of BTU?

As of 2025-04-24, the Intrinsic Value of Peabody Energy Corp (BTU) is 46.04 USD. This BTU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.42 USD, the upside of Peabody Energy Corp is 270.70%.

The range of the Intrinsic Value is 40.55 - 53.77 USD

Is BTU undervalued or overvalued?

Based on its market price of 12.42 USD and our intrinsic valuation, Peabody Energy Corp (BTU) is undervalued by 270.70%.

12.42 USD
Stock Price
46.04 USD
Intrinsic Value
Intrinsic Value Details

BTU Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.55 - 53.77 46.04 270.7%
DCF (Growth 10y) 43.65 - 56.86 49.18 295.9%
DCF (EBITDA 5y) 47.07 - 69.08 57.10 359.8%
DCF (EBITDA 10y) 48.38 - 68.90 57.48 362.8%
Fair Value 15.25 - 15.25 15.25 22.82%
P/E 23.25 - 32.43 26.67 114.7%
EV/EBITDA 34.54 - 66.73 47.52 282.6%
EPV 92.32 - 114.36 103.34 732.0%
DDM - Stable 17.38 - 32.00 24.69 98.8%
DDM - Multi 24.60 - 36.35 29.42 136.9%

BTU Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,509.90
Beta 1.88
Outstanding shares (mil) 121.57
Enterprise Value (mil) 1,157.60
Market risk premium 4.60%
Cost of Equity 10.93%
Cost of Debt 5.00%
WACC 9.77%