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