The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 144.80 USD. With the latest stock price at 23.97 USD, the upside of CVR Energy Inc based on DCF is 504.1%.
Based on the latest price of 23.97 USD and our DCF valuation, CVR Energy Inc (CVI) is a buy. buying CVI stocks now will result in a potential gain of 504.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 86.86 - 390.52 | 144.80 |
| Upside | 262.4% - 1529.2% | 504.1% |