As of 2026-04-04, the Intrinsic Value of Ramaco Resources Inc (METC) is 24.75 USD. This METC valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 15.50 USD, the upside of Ramaco Resources Inc is 59.70%.
The range of the Intrinsic Value is 14.63 - 63.09 USD
Based on its market price of 15.50 USD and our intrinsic valuation, Ramaco Resources Inc (METC) is undervalued by 59.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.75) - (2.01) | (2.37) | -115.3% |
| DCF (Growth 10y) | 14.63 - 63.09 | 24.75 | 59.7% |
| DCF (EBITDA 5y) | 10.78 - 19.57 | 14.25 | -8.0% |
| DCF (EBITDA 10y) | 22.71 - 42.15 | 30.32 | 95.6% |
| Fair Value | -19.12 - -19.12 | -19.12 | -223.36% |
| P/E | (7.62) - (9.51) | (7.86) | -150.7% |
| EV/EBITDA | 1.14 - 7.17 | 3.45 | -77.7% |
| EPV | 6.48 - 8.83 | 7.66 | -50.6% |
| DDM - Stable | (7.70) - (36.36) | (22.03) | -242.1% |
| DDM - Multi | 4.97 - 18.98 | 7.97 | -48.6% |
| Market Cap (mil) | 1,042.53 |
| Beta | 1.66 |
| Outstanding shares (mil) | 67.26 |
| Enterprise Value (mil) | 1,071.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.42% |
| Cost of Debt | 7.27% |
| WACC | 7.61% |