Peabody Energy Corporation

Peabody Energy Corporation

BTUยทNYSE

$30.11

+1.1%
EnergyCoal

Peabody Energy Corporation engages in coal mining business in the United States, Japan, Taiwan, Australia, India, Indonesia, China, Vietnam, South Korea, and internationally. The company operates through Seaborne Thermal Mining, Seaborne Metallurgical Mining, Powder River Basin Mining, and Other U.S. Thermal Mining segments. It is involved in mining, preparation, and sale of thermal coal primarily to electric utilities; mining bituminous and sub-bituminous coal deposits; and mining metallurgical coal, such as hard coking coal, semi-hard coking coal, semi-soft coking coal, and pulverized coal injection coal. The company supplies coal primarily to electricity generators, industrial facilities, and steel manufacturers. As of December 31, 2021, it owned interests in 17 coal mining operations located in the United States and Australia; and had approximately 2.5 billion tons of proven and probable coal reserves and approximately 450,000 acres of surface property through ownership and lease agreements. The company also engages in direct and brokered trading of coal and freight-related contracts, as well as provides transportation-related services. Peabody Energy Corporation was founded in 1883 and is headquartered in St. Louis, Missouri.

At a Glance

Live Snapshot
Market Cap$3.67B
EPS-0.4300
P/E Ratio-70.02
Earnings Date07/30/2026
Peabody Energy Corporation

Peabody Energy Corporation Fair Value Envelope

BTU ยท NYSE

Our analysis suggests that BTU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $30.11, this represents a potential HIDDEN relative to our calculated worth for Peabody Energy Corporation.

Intrinsic Value
Current Price: $30.11

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$7,868.6B
+ Cash & Equivalents$575.3M
Firm Value$7,869.2B
- Debt$511.4M
Equity Value$7,868.6B
/ Shares Outstanding121,600,000B
DCF Value$64.7K
UNDERVALUED BY 214809%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.9B
$3.8B
$7.6B
$15.2B
$30.4B
$60.8B
$121.6B
$243.1B
$486.2B
$972.5B
Maintenance CapEx
-$168.6M
-$337.1M
-$674.2M
-$1.3B
-$2.7B
-$5.4B
-$10.8B
-$21.6B
-$43.2B
-$86.3B
Owner Earnings
$1.7B
$3.5B
$6.9B
$13.8B
$27.7B
$55.4B
$110.8B
$221.5B
$443.1B
$886.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.6B
$3.0B
$5.5B
$10.2B
$18.8B
$34.9B
$64.6B
$119.7B
$221.7B
$410.5B
Terminal Value represents 88.7% of Enterprise Value