Warrior Met Coal

Global Urbanization And Sustainable Steelmaking Will Drive Metallurgical Coal Demand

AnalystHighTarget

Not Invested

Consensus Narrative from 6 Analysts

Published

01 May 25

Updated

20 Aug 25

AnalystHighTarget's Fair Value

US$75.00

20.9% undervalued

20 Aug

US$59.31

2.0%

-1.0%

Author's Valuation

US$75.0

20.9% undervalued

AnalystHighTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Decreased 1.32%

AnalystHighTarget Fair Value

US$75.0

20.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

19.04%

Metals and Mining revenue growth rate

2.45%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.43%

Calculation

US$999.48m

Earnings '28

4.93x

PE Ratio '28

US$4.93b

Market Cap '28

US$4.93b

Market Cap '28

53.35m

No. shares '28

US$92.44

Share Price '28

US$92.44 Share Price '28

Discounted to 2025 @ 7.45% p.a.

US$74.51

Fair Value '25

Global Urbanization And Sustainable Steelmaking Will Drive Metallurgical Coal Demand

Shared on07 May 25Fair value Decreased 1.32%

Shared on07 May 25
Fair value Decreased 1.32%