As of 2024-12-14, the Intrinsic Value of SunCoke Energy Inc (SXC) is
14.36 USD. This SXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.98 USD, the upside of SunCoke Energy Inc is
19.80%.
The range of the Intrinsic Value is 9.64 - 25.29 USD
14.36 USD
Intrinsic Value
SXC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.64 - 25.29 |
14.36 |
19.8% |
| DCF (Growth 10y) |
8.55 - 20.36 |
12.15 |
1.4% |
| DCF (EBITDA 5y) |
7.24 - 9.14 |
8.26 |
-31.1% |
| DCF (EBITDA 10y) |
7.73 - 10.13 |
8.94 |
-25.4% |
| Fair Value |
25.57 - 25.57 |
25.57 |
113.42% |
| P/E |
7.85 - 17.96 |
11.71 |
-2.2% |
| EV/EBITDA |
9.12 - 13.59 |
11.57 |
-3.4% |
| EPV |
33.99 - 46.49 |
40.24 |
235.9% |
| DDM - Stable |
7.96 - 22.34 |
15.15 |
26.5% |
| DDM - Multi |
5.49 - 11.49 |
7.38 |
-38.4% |
SXC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,007.40 |
| Beta |
1.18 |
| Outstanding shares (mil) |
84.09 |
| Enterprise Value (mil) |
1,334.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
5.29% |
| WACC |
7.00% |