CF
CF Industries Holdings Inc
Price:  
72.95 
USD
Volume:  
3,132,387.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CF Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of CF Industries Holdings Inc (CF) is 103.25 USD. This CF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.95 USD, the upside of CF Industries Holdings Inc is %.

The range of the Intrinsic Value is 83.42 - 135.58 USD

72.95 USD
Stock Price
103.25 USD
Intrinsic Value
Intrinsic Value Details

CF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 83.42 - 135.58 103.25 41.5%
DCF (Growth 10y) 92.12 - 145.54 112.54 54.3%
DCF (EBITDA 5y) 82.22 - 104.40 92.12 26.3%
DCF (EBITDA 10y) 90.80 - 118.96 103.28 41.6%
Fair Value 158.52 - 158.52 158.52 117.30%
P/E 72.67 - 138.71 104.41 43.1%
EV/EBITDA 89.32 - 119.81 100.62 37.9%
EPV 177.32 - 248.08 212.70 191.6%
DDM - Stable 44.79 - 94.67 69.73 -4.4%
DDM - Multi 65.57 - 109.35 82.11 12.6%

CF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,333.80
Beta 0.23
Outstanding shares (mil) 182.78
Enterprise Value (mil) 14,835.80
Market risk premium 4.60%
Cost of Equity 8.47%
Cost of Debt 5.02%
WACC 7.72%