SXC - NYSE
SunCoke Energy, Inc.
$9.44
-1.7%SunCoke Energy, Inc. operates as an independent producer of coke in the Americas and Brazil. The company operates through three segments: Domestic Coke, Brazil Coke, and Logistics. It offers metallurgical and thermal coal. The company also provides handling and/or mixing services to steel, coke, electric utility, coal producing, and other manufacturing based customers. In addition, it owns and operates five cokemaking facilities in the United States and one cokemaking facility in Brazil. SunCoke Energy, Inc. was founded in 1960 and is headquartered in Lisle, Illinois.
At a Glance
Live SnapshotSunCoke Energy, Inc. Fair Value Envelope
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
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 | $54.6M | $27.3M | $13.6M | $6.8M | $3.4M | $1.7M | $852.3K | $426.2K | $213.1K | $106.5K |
| Maintenance CapEx | -$6.7M | -$3.3M | -$1.7M | -$835.0K | -$417.5K | -$208.8K | -$104.4K | -$52.2K | -$26.1K | -$13.0K |
| Owner Earnings | $47.9M | $23.9M | $12.0M | $6.0M | $3.0M | $1.5M | $748.0K | $374.0K | $187.0K | $93.5K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $44.3M | $20.5M | $9.5M | $4.4M | $2.0M | $942.7K | $436.4K | $202.1K | $93.5K | $43.3K |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.