As of 2025-05-21, the Intrinsic Value of Peabody Energy Corp (BTU) is 43.73 USD. This BTU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.05 USD, the upside of Peabody Energy Corp is 211.20%.
The range of the Intrinsic Value is 38.22 - 51.62 USD
Based on its market price of 14.05 USD and our intrinsic valuation, Peabody Energy Corp (BTU) is undervalued by 211.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.22 - 51.62 | 43.73 | 211.2% |
| DCF (Growth 10y) | 40.61 - 53.67 | 46.02 | 227.5% |
| DCF (EBITDA 5y) | 45.66 - 75.67 | 58.15 | 313.8% |
| DCF (EBITDA 10y) | 45.83 - 71.95 | 56.48 | 302.0% |
| Fair Value | 15.04 - 15.04 | 15.04 | 7.05% |
| P/E | 23.88 - 34.34 | 25.07 | 78.4% |
| EV/EBITDA | 36.34 - 75.13 | 50.89 | 262.2% |
| EPV | 88.22 - 111.53 | 99.88 | 610.9% |
| DDM - Stable | 16.55 - 30.98 | 23.77 | 69.2% |
| DDM - Multi | 23.94 - 35.98 | 28.83 | 105.2% |
| Market Cap (mil) | 1,708.06 |
| Beta | 1.85 |
| Outstanding shares (mil) | 121.57 |
| Enterprise Value (mil) | 1,358.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.23% |
| Cost of Debt | 5.00% |
| WACC | 10.14% |