CF
CF Industries Holdings Inc
Price:  
79.86 
USD
Volume:  
3,878,873.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CF Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of CF Industries Holdings Inc (CF) is 119.50 USD. This CF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.86 USD, the upside of CF Industries Holdings Inc is %.

The range of the Intrinsic Value is 99.17 - 150.83 USD

79.86 USD
Stock Price
119.50 USD
Intrinsic Value
Intrinsic Value Details

CF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 99.17 - 150.83 119.50 49.6%
DCF (Growth 10y) 111.88 - 166.77 133.60 67.3%
DCF (EBITDA 5y) 98.90 - 132.74 113.48 42.1%
DCF (EBITDA 10y) 111.62 - 151.70 128.83 61.3%
Fair Value 202.43 - 202.43 202.43 153.48%
P/E 75.95 - 176.11 111.58 39.7%
EV/EBITDA 99.03 - 138.01 118.39 48.2%
EPV 152.40 - 206.54 179.47 124.7%
DDM - Stable 50.47 - 100.18 75.33 -5.7%
DDM - Multi 72.62 - 115.02 89.25 11.8%

CF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,040.83
Beta 0.51
Outstanding shares (mil) 188.34
Enterprise Value (mil) 16,312.83
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 4.99%
WACC 8.84%