CF
CF Industries Holdings Inc
Price:  
97.12 
USD
Volume:  
2,786,838.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CF Intrinsic Value

26.90 %
Upside

What is the intrinsic value of CF?

As of 2025-07-09, the Intrinsic Value of CF Industries Holdings Inc (CF) is 123.29 USD. This CF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.12 USD, the upside of CF Industries Holdings Inc is 26.90%.

The range of the Intrinsic Value is 100.01 - 160.36 USD

Is CF undervalued or overvalued?

Based on its market price of 97.12 USD and our intrinsic valuation, CF Industries Holdings Inc (CF) is undervalued by 26.90%.

97.12 USD
Stock Price
123.29 USD
Intrinsic Value
Intrinsic Value Details

CF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.01 - 160.36 123.29 26.9%
DCF (Growth 10y) 110.63 - 172.25 134.53 38.5%
DCF (EBITDA 5y) 96.75 - 122.70 109.82 13.1%
DCF (EBITDA 10y) 108.92 - 142.00 124.80 28.5%
Fair Value 206.16 - 206.16 206.16 112.27%
P/E 130.79 - 217.54 162.63 67.5%
EV/EBITDA 101.83 - 142.31 122.35 26.0%
EPV 189.98 - 260.87 225.42 132.1%
DDM - Stable 59.65 - 122.39 91.02 -6.3%
DDM - Multi 79.11 - 127.62 97.78 0.7%

CF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,734.41
Beta 0.31
Outstanding shares (mil) 162.01
Enterprise Value (mil) 17,793.41
Market risk premium 4.60%
Cost of Equity 8.37%
Cost of Debt 4.82%
WACC 7.65%