
Warrior Met Coal Inc
NYSE:HCC

Intrinsic Value
The intrinsic value of one
HCC
stock under the Base Case scenario is
59.24
USD.
Compared to the current market price of 48.63 USD,
Warrior Met Coal Inc
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Warrior Met Coal Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Warrior Met Coal Inc
Balance Sheet Decomposition
Warrior Met Coal Inc
Current Assets | 887.1m |
Cash & Short-Term Investments | 506.2m |
Receivables | 141.6m |
Other Current Assets | 239.3m |
Non-Current Assets | 1.7B |
Long-Term Investments | 44.6m |
PP&E | 1.6B |
Other Non-Current Assets | 38.1m |
Free Cash Flow Analysis
Warrior Met Coal Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Warrior Met Coal Inc
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1.1B
USD
|
Gross Profit
|
472.5m
USD
|
Operating Expenses
|
-217.1m
USD
|
Operating Income
|
255.4m
USD
|
Other Expenses
|
-4.8m
USD
|
Net Income
|
250.6m
USD
|
HCC Profitability Score
Profitability Due Diligence
Warrior Met Coal Inc's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Warrior Met Coal Inc's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
HCC Solvency Score
Solvency Due Diligence
Warrior Met Coal Inc's solvency score is 85/100. The higher the solvency score, the more solvent the company is.

Score
Warrior Met Coal Inc's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HCC Price Targets Summary
Warrior Met Coal Inc
According to Wall Street analysts, the average 1-year price target for
HCC
is 73.44 USD
with a low forecast of 62.62 USD and a high forecast of 90.3 USD.
Dividends
Current shareholder yield for HCC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HCC
stock under the Base Case scenario is
59.24
USD.
Compared to the current market price of 48.63 USD,
Warrior Met Coal Inc
is
Undervalued by 18%.