The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 27.82 USD. With the latest stock price at 47.73 USD, the upside of CVR Energy Inc based on DCF is -41.7%.
Based on the latest price of 47.73 USD and our DCF valuation, CVR Energy Inc (CVI) is a sell. selling CVI stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 7.2% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.36 - 52.70 | 27.82 |
| Upside | -63.6% - 10.4% | -41.7% |