As of 2024-12-12, the Intrinsic Value of Warrior Met Coal Inc (HCC) is 104.47 USD. This HCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.66 USD, the upside of Warrior Met Coal Inc is 64.10%.

The range of the Intrinsic Value is 86.11 - 135.52 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	86.11 - 135.52	104.47	64.1%
DCF (Growth 10y)	89.29 - 136.67	107.02	68.1%
DCF (EBITDA 5y)	79.78 - 103.10	90.78	42.6%
DCF (EBITDA 10y)	86.78 - 115.39	99.68	56.6%
Fair Value	180.82 - 180.82	180.82	184.04%
P/E	61.91 - 83.32	66.19	4.0%
EV/EBITDA	52.16 - 69.39	62.48	-1.9%
EPV	87.44 - 124.45	105.94	66.4%
DDM - Stable	44.52 - 97.33	70.93	11.4%
DDM - Multi	56.66 - 99.45	72.45	13.8%