The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 131.54 USD. With the latest stock price at 26.95 USD, the upside of CVR Energy Inc based on DCF is 388.1%.
Based on the latest price of 26.95 USD and our DCF valuation, CVR Energy Inc (CVI) is a buy. buying CVI stocks now will result in a potential gain of 388.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 80.54 - 324.51 | 131.54 |
| Upside | 198.9% - 1104.1% | 388.1% |