As of 2024-09-10, the Intrinsic Value of SunCoke Energy Inc (SXC) is
13.23 USD. This SXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.89 USD, the upside of SunCoke Energy Inc is
%.
The range of the Intrinsic Value is 9.79 - 19.06 USD
13.23 USD
Intrinsic Value
SXC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.79 - 19.06 |
13.23 |
67.7% |
| DCF (Growth 10y) |
9.01 - 16.72 |
11.88 |
50.6% |
| DCF (EBITDA 5y) |
6.01 - 8.84 |
7.45 |
-5.6% |
| DCF (EBITDA 10y) |
7.09 - 10.21 |
8.61 |
9.2% |
| Fair Value |
18.52 - 18.52 |
18.52 |
134.75% |
| P/E |
7.20 - 14.61 |
9.43 |
19.6% |
| EV/EBITDA |
7.88 - 12.45 |
9.42 |
19.4% |
| EPV |
38.66 - 52.23 |
45.45 |
476.0% |
| DDM - Stable |
5.97 - 13.47 |
9.72 |
23.2% |
| DDM - Multi |
6.04 - 10.37 |
7.61 |
-3.6% |
SXC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
663.47 |
| Beta |
0.15 |
| Outstanding shares (mil) |
84.09 |
| Enterprise Value (mil) |
1,072.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.82% |
| Cost of Debt |
5.29% |
| WACC |
6.13% |