SXC
SunCoke Energy Inc
Price:  
9.02 
USD
Volume:  
436,163.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SXC Intrinsic Value

47.30 %
Upside

As of 2023-11-29, the Intrinsic Value of SunCoke Energy Inc (SXC) is 13.29 USD. This SXC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.02 USD, the upside of SunCoke Energy Inc is 47.30%.

The range of the Intrinsic Value is 9.07 - 22.25 USD

9.02 USD
Stock Price
13.29 USD
Intrinsic Value
Intrinsic Value Details

SXC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.07 - 22.25 13.29 47.3%
DCF (Growth 10y) 9.36 - 20.78 13.05 44.7%
DCF (EBITDA 5y) 6.96 - 8.08 7.39 -18.0%
DCF (EBITDA 10y) 8.20 - 10.27 9.09 0.8%
Fair Value 16.57 - 16.57 16.57 83.65%
P/E 8.64 - 11.91 9.76 8.2%
EV/EBITDA 6.70 - 9.69 8.45 -6.4%
EPV 26.49 - 37.24 31.87 253.3%
DDM - Stable 3.97 - 10.71 7.34 -18.6%
DDM - Multi 5.69 - 11.38 7.53 -16.5%

SXC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 755.52
Beta 0.62
Outstanding shares (mil) 83.76
Enterprise Value (mil) 1,125.72
Market risk premium 5.00%
Cost of Equity 10.62%
Cost of Debt 5.87%
WACC 8.09%