investorscraft@gmail.com

Intrinsic Value of Warrior Met Coal, Inc. (HCC)

Previous Close$52.97
Intrinsic Value
Upside potential
Previous Close
$52.97

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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