As of 2024-09-11, the Intrinsic Value of CVR Energy Inc (CVI) is
96.87 USD. This CVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.22 USD, the upside of CVR Energy Inc is
%.
The range of the Intrinsic Value is 74.34 - 137.99 USD
96.87 USD
Intrinsic Value
CVI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.34 - 137.99 |
96.87 |
356.5% |
| DCF (Growth 10y) |
84.68 - 153.28 |
109.07 |
414.0% |
| DCF (EBITDA 5y) |
46.26 - 65.11 |
53.56 |
152.4% |
| DCF (EBITDA 10y) |
63.74 - 89.75 |
74.17 |
249.5% |
| Fair Value |
136.03 - 136.03 |
136.03 |
541.04% |
| P/E |
19.26 - 37.87 |
31.31 |
47.6% |
| EV/EBITDA |
24.73 - 49.09 |
34.03 |
60.4% |
| EPV |
54.37 - 88.21 |
71.29 |
236.0% |
| DDM - Stable |
29.78 - 69.53 |
49.65 |
134.0% |
| DDM - Multi |
51.75 - 89.88 |
65.30 |
207.7% |
CVI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,133.25 |
| Beta |
0.39 |
| Outstanding shares (mil) |
100.53 |
| Enterprise Value (mil) |
3,131.25 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.42% |
| Cost of Debt |
5.96% |
| WACC |
7.67% |