Previous Close | $52.97 |
Intrinsic Value | $19.24 |
Upside potential | -64% |
Data is not available at this time.
Warrior Met Coal, Inc. operates as a leading producer and exporter of premium metallurgical coal, primarily serving the global steel industry. The company specializes in high-quality hard coking coal (HCC), a critical input for blast furnace steel production, with its operations concentrated in Alabama's Blue Creek coal seam. Warrior Met Coal's revenue model is driven by long-term supply contracts with steel manufacturers, complemented by spot market sales, ensuring stable cash flows while retaining pricing flexibility. The company holds a strong position in the Atlantic Basin market, where its low-volatility HCC is prized for its high fluidity and coke strength, making it a preferred choice among integrated steelmakers. Warrior Met Coal benefits from its strategic location near the Port of Mobile, which provides cost-efficient access to key export markets in Europe, South America, and Asia. The company's focus on operational efficiency and reserve quality differentiates it from peers, allowing it to maintain robust margins even during cyclical downturns in the metallurgical coal sector.
In FY 2024, Warrior Met Coal reported revenue of $1.53 billion and net income of $250.6 million, translating to diluted EPS of $4.79. The company generated $367.4 million in operating cash flow, demonstrating strong conversion of revenue to cash. Capital expenditures totaled $457.2 million, reflecting significant investments in production capacity and infrastructure, which may enhance future output and cost efficiency.
Warrior Met Coal exhibits solid earnings power, with its premium HCC products commanding favorable pricing in the global market. The company's capital efficiency is underscored by its ability to maintain profitability despite substantial capex outlays. The $457.2 million in capital expenditures suggests a focus on long-term asset productivity, though this has temporarily reduced free cash flow generation.
The company maintains a robust balance sheet, with $491.5 million in cash and equivalents against $173.0 million in total debt, indicating a strong liquidity position. This conservative leverage profile provides flexibility to navigate commodity price volatility and fund growth initiatives without undue financial strain.
Warrior Met Coal's growth trajectory is tied to global steel demand and its ability to expand production capacity. The company paid a dividend of $0.32 per share, reflecting a balanced capital allocation strategy that returns cash to shareholders while reinvesting in the business. Future dividend growth may depend on sustained profitability and completion of current expansion projects.
The market appears to price Warrior Met Coal based on its cyclical earnings potential and premium product positioning. Valuation metrics should be assessed against long-term coal price assumptions and the company's ability to maintain its cost advantage in the HCC market.
Warrior Met Coal's strategic advantages include its high-quality reserves, efficient operations, and access to export infrastructure. The outlook remains cautiously positive, contingent on stable steel demand and the company's execution of its growth strategy. Potential risks include coal price volatility and regulatory changes affecting the steel or mining industries.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |