investorscraft@gmail.com

Intrinsic ValueSunCoke Energy, Inc. (SXC)

Previous Close$7.73
Intrinsic Value
Upside potential
Previous Close
$7.73

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

SunCoke Energy, Inc. operates as an independent producer of coke, a key raw material in steelmaking, serving both domestic and international markets. The company primarily generates revenue through long-term, take-or-pay contracts with steel manufacturers, ensuring stable cash flows. Its vertically integrated operations include cokemaking facilities and logistics services, enhancing efficiency and cost control. SunCoke holds a niche position in the metallurgical coke sector, benefiting from its specialized production capabilities and strategic partnerships with major steel producers. The company’s focus on high-quality, low-cost coke production differentiates it in a competitive market where environmental regulations and steel demand fluctuations pose challenges. By leveraging its operational expertise and contractual revenue model, SunCoke maintains resilience against cyclical industry pressures while supporting the steel industry’s need for reliable coke supply.

Revenue Profitability And Efficiency

SunCoke reported revenue of $1.94 billion for FY 2024, with net income of $95.9 million, reflecting a net margin of approximately 5%. Operating cash flow stood at $168.8 million, demonstrating solid cash generation. Capital expenditures of $72.9 million indicate disciplined reinvestment in maintaining and upgrading cokemaking facilities. The company’s ability to sustain profitability amid input cost volatility underscores its operational efficiency and contractual pricing mechanisms.

Earnings Power And Capital Efficiency

Diluted EPS of $1.12 highlights SunCoke’s earnings capacity, supported by stable demand from steel producers. The company’s capital efficiency is evident in its ability to generate free cash flow after covering maintenance capex. With a focus on optimizing production and logistics, SunCoke delivers consistent returns while managing capital allocation to balance growth and shareholder returns.

Balance Sheet And Financial Health

SunCoke maintains a balanced financial position, with $189.6 million in cash and equivalents against total debt of $495 million. The manageable leverage ratio and strong operating cash flow provide flexibility to meet obligations and fund strategic initiatives. The company’s liquidity position and disciplined debt management reflect a prudent approach to financial health.

Growth Trends And Dividend Policy

SunCoke’s growth is tied to steel industry demand, with limited near-term expansion opportunities given its niche focus. The company pays a dividend of $0.48 per share, offering a modest yield while retaining cash for operational needs. Future growth may hinge on operational improvements and potential contract renewals or expansions with steel producers.

Valuation And Market Expectations

The market values SunCoke as a stable, cash-generative business with moderate growth prospects. Its valuation reflects the cyclical nature of the steel industry and the company’s reliance on long-term contracts. Investors likely price in steady performance but limited upside absent significant industry tailwinds.

Strategic Advantages And Outlook

SunCoke’s strategic advantages include its specialized cokemaking expertise, long-term customer contracts, and cost-efficient operations. The outlook remains stable, with demand for coke supported by steel production, though regulatory and environmental pressures could pose challenges. The company’s focus on operational excellence and financial discipline positions it to navigate industry cycles effectively.

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