As of 2024-12-15, the Intrinsic Value of CF Industries Holdings Inc (CF) is 139.64 USD. This CF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.50 USD, the upside of CF Industries Holdings Inc is 56.00%.

The range of the Intrinsic Value is 108.34 - 196.29 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	108.34 - 196.29	139.64	56.0%
DCF (Growth 10y)	124.38 - 219.90	158.53	77.1%
DCF (EBITDA 5y)	107.02 - 127.63	115.30	28.8%
DCF (EBITDA 10y)	124.16 - 158.97	138.91	55.2%
Fair Value	167.22 - 167.22	167.22	86.84%
P/E	140.20 - 237.38	188.90	111.1%
EV/EBITDA	89.62 - 116.62	100.19	11.9%
EPV	192.69 - 293.00	242.84	171.3%
DDM - Stable	49.50 - 116.71	83.11	-7.1%
DDM - Multi	89.02 - 164.83	115.73	29.3%