Discounted Cash Flow
Suncoke Energy, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.2b | $14.4m | $14.4m | 1.2% | $0.22 |
| 2017 | $1.3b (8.9%) | $122.4m (750.0%) | $72.9m (406.2%) | 9.2% (680.2%) | $1.90 (763.6%) |
| 2018 | $1.5b (9.0%) | $26.2m (-78.6%) | $85.5m (17.3%) | 1.8% (-80.4%) | $0.40 (-78.9%) |
| 2019 | $1.6b (10.3%) | $-152.3m (-681.3%) | $71.8m (-16.0%) | -9.5% (-627.0%) | $-1.98 (-595.0%) |
| 2020 | $1.3b (-16.7%) | $3.7m (102.4%) | $83.9m (16.9%) | 0.3% (102.9%) | $0.04 (102.0%) |
| 2021 | $1.5b (9.2%) | $43.4m (1073.0%) | $134.5m (60.3%) | 3.0% (973.9%) | $0.52 (1200.0%) |
| 2022 | $2.0b (35.5%) | $100.7m (132.0%) | $133.4m (-0.8%) | 5.1% (71.3%) | $1.20 (130.8%) |
| 2023 | $2.1b (4.6%) | $57.5m (-42.9%) | $139.8m (4.8%) | 2.8% (-45.4%) | $0.68 (-43.3%) |
| 2024 | $1.9b (-6.2%) | $95.9m (66.8%) | $95.9m (-31.4%) | 5.0% (77.8%) | $1.13 (66.2%) |
| 2025 | $1.8b (-5.1%) | $-44.2m (-146.1%) | $42.3m (-55.9%) | -2.4% (-148.6%) | $-0.52 (-146.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.