As of 2025-06-23, the Intrinsic Value of CVR Partners LP (UAN) is 83.06 USD. This UAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.62 USD, the upside of CVR Partners LP is -7.30%.
The range of the Intrinsic Value is 63.88 - 112.11 USD
Based on its market price of 89.62 USD and our intrinsic valuation, CVR Partners LP (UAN) is overvalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.88 - 112.11 | 83.06 | -7.3% |
| DCF (Growth 10y) | 74.19 - 123.30 | 93.82 | 4.7% |
| DCF (EBITDA 5y) | 52.78 - 81.96 | 64.21 | -28.4% |
| DCF (EBITDA 10y) | 65.79 - 98.34 | 78.93 | -11.9% |
| Fair Value | 178.36 - 178.36 | 178.36 | 99.01% |
| P/E | 80.91 - 140.97 | 107.01 | 19.4% |
| EV/EBITDA | 50.82 - 130.06 | 86.54 | -3.4% |
| EPV | 307.79 - 412.17 | 359.98 | 301.7% |
| DDM - Stable | 48.01 - 100.18 | 74.09 | -17.3% |
| DDM - Multi | 56.77 - 87.62 | 68.56 | -23.5% |
| Market Cap (mil) | 947.28 |
| Beta | 0.66 |
| Outstanding shares (mil) | 10.57 |
| Enterprise Value (mil) | 1,395.50 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.91% |
| Cost of Debt | 6.33% |
| WACC | 7.94% |