As of 2025-05-15, the Intrinsic Value of SunCoke Energy Inc (SXC) is 13.48 USD. This SXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.87 USD, the upside of SunCoke Energy Inc is 52.00%.
The range of the Intrinsic Value is 10.94 - 17.34 USD
Based on its market price of 8.87 USD and our intrinsic valuation, SunCoke Energy Inc (SXC) is undervalued by 52.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.94 - 17.34 | 13.48 | 52.0% |
| DCF (Growth 10y) | 12.04 - 18.35 | 14.56 | 64.2% |
| DCF (EBITDA 5y) | 8.59 - 11.34 | 9.98 | 12.5% |
| DCF (EBITDA 10y) | 10.33 - 13.53 | 11.89 | 34.1% |
| Fair Value | 28.32 - 28.32 | 28.32 | 219.31% |
| P/E | 8.76 - 22.95 | 14.62 | 64.8% |
| EV/EBITDA | 9.18 - 13.76 | 10.98 | 23.8% |
| EPV | 34.00 - 44.29 | 39.15 | 341.4% |
| DDM - Stable | 7.31 - 14.86 | 11.08 | 24.9% |
| DDM - Multi | 6.47 - 10.25 | 7.93 | -10.6% |
| Market Cap (mil) | 750.85 |
| Beta | 1.09 |
| Outstanding shares (mil) | 84.65 |
| Enterprise Value (mil) | 1,053.55 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.36% |
| Cost of Debt | 5.01% |
| WACC | 7.04% |