CVI
CVR Energy Inc
Price:  
19.88 
USD
Volume:  
2,484,839.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVI Intrinsic Value

344.50 %
Upside

As of 2024-12-12, the Intrinsic Value of CVR Energy Inc (CVI) is 88.36 USD. This CVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.88 USD, the upside of CVR Energy Inc is 344.50%.

The range of the Intrinsic Value is 71.99 - 113.92 USD

19.88 USD
Stock Price
88.36 USD
Intrinsic Value
Intrinsic Value Details

CVI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.99 - 113.92 88.36 344.5%
DCF (Growth 10y) 79.86 - 122.43 96.58 385.8%
DCF (EBITDA 5y) 66.27 - 83.98 75.49 279.7%
DCF (EBITDA 10y) 75.61 - 98.12 86.61 335.7%
Fair Value 17.41 - 17.41 17.41 -12.44%
P/E 5.31 - 39.90 19.79 -0.4%
EV/EBITDA 16.77 - 53.28 29.82 50.0%
EPV 51.48 - 72.76 62.12 212.5%
DDM - Stable 3.92 - 7.90 5.91 -70.3%
DDM - Multi 113.33 - 144.20 125.65 532.0%

CVI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,998.54
Beta 1.26
Outstanding shares (mil) 100.53
Enterprise Value (mil) 3,046.54
Market risk premium 4.60%
Cost of Equity 10.69%
Cost of Debt 8.05%
WACC 8.40%