The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 83.75 USD. With the latest stock price at 31.20 USD, the upside of CVR Energy Inc based on DCF is 168.4%.
Based on the latest price of 31.20 USD and our DCF valuation, CVR Energy Inc (CVI) is a buy. buying CVI stocks now will result in a potential gain of 168.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 57.11 - 148.24 | 83.75 |
| Upside | 83.0% - 375.1% | 168.4% |