DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

CVR Energy, Inc. (CVI)

Energy | Oil & Gas Refining & Marketing

Today's Price

$39.84

Today's Fair Value

$5.40 -86.45%

Margin of Safety

-637.78%

Projected Value (5Y)

$8.70 -78.16%

Dividends Paid (5Y)

$3.56

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 0.04% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 1.76% | CAGR (5y): 0%

Dividend Growth Rate

Regression: -7.36% | CAGR (5y): -22.72%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.16x)

Discount Rate