investorscraft@gmail.com

Intrinsic ValueCF Industries Holdings, Inc. (0HQU.L)

Previous Close£92.70
Intrinsic Value
Upside potential
Previous Close
£92.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CF Industries Holdings, Inc. is a leading global manufacturer of hydrogen and nitrogen products, serving diverse industries such as agriculture, energy, and emissions abatement. The company’s core revenue model is driven by the production and sale of key fertilizer products, including anhydrous ammonia, granular urea, and urea ammonium nitrate, alongside industrial solutions like diesel exhaust fluid and nitric acid. CF Industries operates in a cyclical market, with demand heavily influenced by agricultural cycles, energy prices, and environmental regulations. Its vertically integrated operations and strategic production facilities in North America provide cost advantages, while its extensive distribution network ensures broad market access. The company holds a strong competitive position due to its scale, technological expertise, and ability to serve both agricultural and industrial customers. Regulatory trends favoring low-carbon fertilizers and emissions reduction technologies present long-term growth opportunities, reinforcing CF Industries’ role as a critical player in sustainable industrial and agricultural solutions.

Revenue Profitability And Efficiency

CF Industries reported revenue of $5.94 billion for the fiscal year, with net income of $1.22 billion, reflecting robust profitability in a volatile commodity market. The company’s diluted EPS of $6.74 underscores efficient earnings generation, supported by $2.27 billion in operating cash flow. Capital expenditures of $518 million indicate disciplined reinvestment, balancing growth with financial prudence.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with operating cash flow covering capital expenditures and debt obligations comfortably. Its capital efficiency is evident in its ability to maintain profitability despite fluctuating input costs, leveraging economies of scale and operational expertise to optimize margins.

Balance Sheet And Financial Health

CF Industries maintains a solid balance sheet, with $1.61 billion in cash and equivalents against $3.25 billion in total debt. This liquidity position provides flexibility for strategic initiatives and debt management, while the company’s moderate leverage reflects a balanced approach to financial health.

Growth Trends And Dividend Policy

Growth is driven by demand for sustainable agricultural inputs and industrial applications, with cyclical trends influencing near-term performance. The company’s dividend policy, offering $2 per share, signals confidence in cash flow stability and commitment to shareholder returns, though payouts remain modest relative to earnings.

Valuation And Market Expectations

With a market capitalization of $14.38 billion and a beta of 0.92, CF Industries is valued as a stable player in the industrial materials sector. The market appears to price in cyclical risks but recognizes the company’s strategic positioning in essential markets.

Strategic Advantages And Outlook

CF Industries benefits from its scale, cost leadership, and focus on sustainable solutions, positioning it well for long-term growth. The outlook remains positive, supported by global demand for fertilizers and emissions-reducing technologies, though commodity price volatility remains a key risk.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount