The Discounted Cash Flow (DCF) valuation of CVR Energy Inc (CVI) is 105.47 USD. With the latest stock price at 27.40 USD, the upside of CVR Energy Inc based on DCF is 284.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.7% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 83.64 - 142.57 | 105.47 |
| Upside | 205.2% - 420.3% | 284.9% |