The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 96.87 USD. With the latest stock price at 21.22 USD, the upside of CVR Energy Inc based on DCF is 356.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.3% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 74.34 - 137.99 | 96.87 |
| Upside | 250.4% - 550.3% | 356.5% |