CVI
CVR Energy Inc
Price:  
29.71 
USD
Volume:  
816,182.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVI Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of CVR Energy Inc (CVI) is 98.45 USD. This CVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.71 USD, the upside of CVR Energy Inc is %.

The range of the Intrinsic Value is 76.54 - 137.45 USD

29.71 USD
Stock Price
98.45 USD
Intrinsic Value
Intrinsic Value Details

CVI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 76.54 - 137.45 98.45 231.4%
DCF (Growth 10y) 83.32 - 145.15 105.70 255.8%
DCF (EBITDA 5y) 65.31 - 99.59 83.21 180.1%
DCF (EBITDA 10y) 75.47 - 114.28 94.25 217.2%
Fair Value 163.14 - 163.14 163.14 449.09%
P/E 26.88 - 51.71 37.73 27.0%
EV/EBITDA 44.15 - 88.58 65.06 119.0%
EPV 54.04 - 85.63 69.84 135.1%
DDM - Stable 37.31 - 85.23 61.27 106.2%
DDM - Multi 53.82 - 92.95 67.92 128.6%

CVI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,986.75
Beta 0.80
Outstanding shares (mil) 100.53
Enterprise Value (mil) 3,927.75
Market risk premium 4.60%
Cost of Equity 10.07%
Cost of Debt 6.02%
WACC 7.84%