UAN
CVR Partners LP
Price:  
79.56 
USD
Volume:  
18,722.00
United States | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UAN Intrinsic Value

1.40 %
Upside

What is the intrinsic value of UAN?

As of 2025-05-04, the Intrinsic Value of CVR Partners LP (UAN) is 80.71 USD. This UAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.56 USD, the upside of CVR Partners LP is 1.40%.

The range of the Intrinsic Value is 64.09 - 104.42 USD

Is UAN undervalued or overvalued?

Based on its market price of 79.56 USD and our intrinsic valuation, CVR Partners LP (UAN) is undervalued by 1.40%.

79.56 USD
Stock Price
80.71 USD
Intrinsic Value
Intrinsic Value Details

UAN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.09 - 104.42 80.71 1.4%
DCF (Growth 10y) 73.32 - 113.14 89.82 12.9%
DCF (EBITDA 5y) 49.55 - 64.67 58.08 -27.0%
DCF (EBITDA 10y) 62.68 - 81.61 72.58 -8.8%
Fair Value 144.04 - 144.04 144.04 81.05%
P/E 65.80 - 101.60 74.68 -6.1%
EV/EBITDA 32.61 - 84.84 55.98 -29.6%
EPV 308.93 - 390.91 349.92 339.8%
DDM - Stable 39.82 - 78.30 59.06 -25.8%
DDM - Multi 62.97 - 90.29 73.81 -7.2%

UAN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 840.95
Beta 0.76
Outstanding shares (mil) 10.57
Enterprise Value (mil) 1,318.94
Market risk premium 4.60%
Cost of Equity 8.88%
Cost of Debt 6.79%
WACC 8.03%