The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 128.85 USD. With the latest stock price at 29.86 USD, the upside of CVR Energy Inc based on DCF is 331.5%.
Based on the latest price of 29.86 USD and our DCF valuation, CVR Energy Inc (CVI) is a buy. buying CVI stocks now will result in a potential gain of 331.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 78.38 - 323.83 | 128.85 |
| Upside | 162.5% - 984.5% | 331.5% |