investorscraft@gmail.com

Intrinsic ValuePeabody Energy Corporation (BTU)

Previous Close$18.41
Intrinsic Value
Upside potential
Previous Close
$18.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Peabody Energy Corporation operates as a leading coal producer, serving both thermal and metallurgical coal markets globally. The company generates revenue through mining operations, with thermal coal primarily fueling power generation and metallurgical coal supporting steel production. Peabody maintains a diversified asset base across key coal-producing regions, including the Powder River Basin and Australia, positioning it to meet demand from utilities and industrial customers in Asia, the Americas, and Europe. The company’s market position is bolstered by its scale, operational efficiency, and long-term customer contracts, though it faces structural challenges from energy transition trends. Peabody’s ability to navigate regulatory pressures and shifting energy policies will be critical to sustaining its competitive edge in a declining but still vital industry.

Revenue Profitability And Efficiency

Peabody reported revenue of $4.24 billion for FY 2024, with net income of $370.9 million, reflecting a diluted EPS of $2.70. Operating cash flow stood at $606.5 million, while capital expenditures totaled $402.5 million, indicating disciplined reinvestment. The company’s profitability metrics demonstrate resilience in a volatile coal market, though margins remain sensitive to commodity price fluctuations and operational costs.

Earnings Power And Capital Efficiency

Peabody’s earnings power is driven by its ability to optimize production costs and capitalize on favorable coal pricing cycles. The company’s capital efficiency is evident in its balanced approach to sustaining operations and returning cash to shareholders, with free cash flow supporting dividends and debt reduction. However, long-term earnings sustainability depends on managing declining demand in certain markets.

Balance Sheet And Financial Health

Peabody’s balance sheet shows $700.4 million in cash and equivalents against total debt of $467.2 million, reflecting a conservative leverage profile. The company’s liquidity position is robust, providing flexibility to navigate cyclical downturns. Debt levels are manageable, with no near-term refinancing risks, supporting financial stability amid industry headwinds.

Growth Trends And Dividend Policy

Peabody’s growth is constrained by secular declines in coal demand, though metallurgical coal remains a relative bright spot. The company has initiated a dividend policy, paying $0.30 per share, signaling confidence in cash flow generation. Future growth will hinge on operational efficiency and selective investments rather than volume expansion.

Valuation And Market Expectations

The market values Peabody as a cash-generative but declining business, with multiples reflecting uncertainty around long-term coal demand. Investors likely price in limited growth prospects, focusing instead on near-term cash returns and balance sheet strength. Valuation metrics should be interpreted in the context of energy transition risks.

Strategic Advantages And Outlook

Peabody’s strategic advantages include low-cost operations, geographic diversification, and strong customer relationships. The outlook remains cautious, given regulatory and environmental pressures, but the company is well-positioned to capitalize on near-term demand for coal in emerging markets. Success will depend on cost management and adaptive strategies in a transitioning energy landscape.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount