As of 2025-09-16, the Intrinsic Value of Core Natural Resources, Inc. (CNR) is 108.25 USD. This CNR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.77 USD, the upside of Core Natural Resources, Inc. is 41.00%.
The range of the Intrinsic Value is 91.08 - 134.20 USD
Based on its market price of 76.77 USD and our intrinsic valuation, Core Natural Resources, Inc. (CNR) is undervalued by 41.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.08 - 134.20 | 108.25 | 41.0% |
| DCF (Growth 10y) | 116.37 - 171.36 | 138.35 | 80.2% |
| DCF (EBITDA 5y) | 126.25 - 167.64 | 145.94 | 90.1% |
| DCF (EBITDA 10y) | 147.10 - 204.89 | 173.51 | 126.0% |
| Fair Value | 10.02 - 10.02 | 10.02 | -86.95% |
| P/E | 7.63 - 150.11 | 68.27 | -11.1% |
| EV/EBITDA | 76.23 - 158.21 | 108.56 | 41.4% |
| EPV | 190.06 - 252.80 | 221.43 | 188.4% |
| DDM - Stable | 2.46 - 4.74 | 3.60 | -95.3% |
| DDM - Multi | 102.84 - 142.62 | 118.86 | 54.8% |
| Market Cap (mil) | 3,951.35 |
| Beta | 1.55 |
| Outstanding shares (mil) | 51.47 |
| Enterprise Value (mil) | 3,929.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.00% |
| Cost of Debt | 6.85% |
| WACC | 9.77% |