DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Peabody Energy Corporation (BTU)

Energy | Coal

Today's Price

$22.06

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -32.15% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 18.53% | CAGR (5y): 4.51%

Dividend Growth Rate

Regression: -16.98% | CAGR (5y): 25.99%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.89x)

Discount Rate