CVI
CVR Energy Inc
Price:  
23.97 
USD
Volume:  
947,833.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVI Intrinsic Value

504.10 %
Upside

What is the intrinsic value of CVI?

As of 2025-05-17, the Intrinsic Value of CVR Energy Inc (CVI) is 144.80 USD. This CVI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.97 USD, the upside of CVR Energy Inc is 504.10%.

The range of the Intrinsic Value is 86.86 - 390.52 USD

Is CVI undervalued or overvalued?

Based on its market price of 23.97 USD and our intrinsic valuation, CVR Energy Inc (CVI) is undervalued by 504.10%.

23.97 USD
Stock Price
144.80 USD
Intrinsic Value
Intrinsic Value Details

CVI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 86.86 - 390.52 144.80 504.1%
DCF (Growth 10y) 103.06 - 421.03 164.12 584.7%
DCF (EBITDA 5y) 44.72 - 85.98 58.39 143.6%
DCF (EBITDA 10y) 62.79 - 109.64 78.69 228.3%
Fair Value -48.99 - -48.99 -48.99 -304.38%
P/E (17.05) - 18.07 (2.44) -110.2%
EV/EBITDA (4.63) - 25.22 10.90 -54.5%
EPV 65.14 - 89.90 77.52 223.4%
DDM - Stable (20.93) - (92.55) (56.74) -336.7%
DDM - Multi 51.17 - 179.51 80.08 234.1%

CVI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,409.70
Beta 1.44
Outstanding shares (mil) 100.53
Enterprise Value (mil) 3,632.70
Market risk premium 4.60%
Cost of Equity 7.73%
Cost of Debt 6.45%
WACC 6.59%