SunCoke Energy, Inc. (SXC) DCF Valuation

SunCoke Energy, Inc. (SXC) DCF Valuation

US | Energy | Coal | NYSE
SunCoke Energy, Inc. (SXC) DCF Valuation

Fully Editable: Tailor To Your Needs In Excel Or Sheets

Professional Design: Trusted, Industry-Standard Templates

Investor-Approved Valuation Models

MAC/PC Compatible, Fully Unlocked

No Expertise Is Needed; Easy To Follow

SunCoke Energy, Inc. (SXC) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Engineered for accuracy, our SunCoke Energy, Inc. (SXC) DCF Calculator enables you to evaluate the valuation of SunCoke Energy with real-world financial data and complete flexibility to modify all essential parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020
AY2
2021
AY3
2022
AY4
2023
AY5
2024
FY1
2025
FY2
2026
FY3
2027
FY4
2028
FY5
2029
Revenue 1,333.0 1,456.0 1,972.5 2,063.2 1,935.4 1,941.2 1,947.1 1,952.9 1,958.8 1,964.7
Revenue Growth, % 0 9.23 35.47 4.6 -6.19 0.30097 0.30097 0.30097 0.30097 0.30097
EBITDA 210.2 243.5 296.2 267.9 270.8 289.2 290.1 290.9 291.8 292.7
EBITDA, % 15.77 16.72 15.02 12.98 13.99 14.9 14.9 14.9 14.9 14.9
Depreciation 134.8 134.8 143.4 142.8 118.9 154.2 154.6 155.1 155.6 156.0
Depreciation, % 10.11 9.26 7.27 6.92 6.14 7.94 7.94 7.94 7.94 7.94
EBIT 75.4 108.7 152.8 125.1 151.9 135.0 135.4 135.8 136.3 136.7
EBIT, % 5.66 7.47 7.75 6.06 7.85 6.96 6.96 6.96 6.96 6.96
Total Cash 48.4 63.8 90.0 140.1 189.6 113.2 113.6 113.9 114.2 114.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 51.8 77.6 104.8 89.7 96.6
Account Receivables, % 3.89 5.33 5.31 4.35 4.99
Inventories 126.6 127.0 175.2 182.6 180.8 175.9 176.4 176.9 177.4 178.0
Inventories, % 9.5 8.72 8.88 8.85 9.34 9.06 9.06 9.06 9.06 9.06
Accounts Payable 104.1 126.0 159.3 172.1 153.2 158.4 158.9 159.3 159.8 160.3
Accounts Payable, % 7.81 8.65 8.08 8.34 7.92 8.16 8.16 8.16 8.16 8.16
Capital Expenditure -73.9 -98.6 -75.5 -109.2 -72.9 -97.8 -98.1 -98.4 -98.7 -99.0
Capital Expenditure, % -5.54 -6.77 -3.83 -5.29 -3.77 -5.04 -5.04 -5.04 -5.04 -5.04
Tax Rate, % 25.37 25.37 25.37 25.37 25.37 25.37 25.37 25.37 25.37 25.37
EBITAT 34.7 70.3 126.4 73.6 113.4 88.3 88.6 88.8 89.1 89.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 21.3 102.2 152.2 127.7 135.4 158.7 144.7 145.1 145.6 146.0
WACC, % 5.9 6.24 6.58 6.14 6.43 6.26 6.26 6.26 6.26 6.26
PV UFCF
SUM PV UFCF 620.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 149
Terminal Value 3,498
Present Terminal Value 2,583
Enterprise Value 3,203
Net Debt 305
Equity Value 2,898
Diluted Shares Outstanding, MM 85
Equity Value Per Share 33.97

What You Will Get

  • Real SunCoke Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for SunCoke Energy, Inc. (SXC).
  • Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates tailored for SunCoke Energy, Inc. (SXC).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on SunCoke Energy, Inc. (SXC)’s fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to SunCoke Energy, Inc. (SXC).
  • Time-Saving and Accurate: Avoid building models from scratch while ensuring precision and flexibility for SunCoke Energy, Inc. (SXC).

Key Features

  • Comprehensive DCF Calculator: Features both unlevered and levered DCF valuation models tailored for SunCoke Energy, Inc. (SXC).
  • WACC Calculator: Pre-formulated Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to SunCoke Energy, Inc. (SXC).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered SunCoke Energy data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for SunCoke Energy’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for SunCoke Energy, Inc. (SXC)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis needs.
  • Real-Time Valuation: Instantly observe how changes affect SunCoke's valuation as you tweak the inputs.
  • Preloaded Data: Comes with SunCoke's actual financial figures for immediate evaluation.
  • Industry Approved: A go-to tool for investors and analysts seeking reliable insights.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and precise valuation models for analyzing SunCoke Energy, Inc. (SXC) investments.
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Financial Consultants and Advisors: Deliver accurate valuation insights related to SunCoke Energy, Inc. (SXC) to clients.
  • Academic Students and Instructors: Utilize real-world data to enhance learning and practice in financial modeling.
  • Energy Sector Enthusiasts: Gain insights into how energy companies like SunCoke Energy, Inc. (SXC) are valued in the market.

What the Template Contains

  • Preloaded SXC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.