investorscraft@gmail.com

Intrinsic ValueCVR Energy, Inc. (CVI)

Previous Close$31.16
Intrinsic Value
Upside potential
Previous Close
$31.16

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

CVR Energy, Inc. operates as a diversified holding company with primary interests in petroleum refining and nitrogen fertilizer manufacturing. The company's refining segment processes crude oil into transportation fuels, while its fertilizer segment produces ammonia and urea ammonium nitrate solutions, serving agricultural markets. CVR Energy benefits from its strategic mid-continent refinery locations, which provide logistical advantages and access to cost-advantaged feedstocks. The company's vertically integrated operations and focus on operational efficiency position it competitively within the energy and agriculture sectors. Its market position is further reinforced by its ability to adapt to fluctuating commodity prices and regulatory environments, though it remains exposed to cyclical industry risks. CVR Energy's dual-segment approach provides some diversification, balancing refining margins with stable fertilizer demand, though both segments are influenced by broader economic and commodity trends.

Revenue Profitability And Efficiency

CVR Energy reported revenue of $7.61 billion for the period, with net income of $7 million, reflecting tight margins in a volatile commodity environment. Diluted EPS stood at $0.06, indicating modest profitability. Operating cash flow was $404 million, demonstrating the company's ability to generate liquidity despite earnings pressure. Capital expenditures of $179 million suggest disciplined reinvestment, aligning with maintenance and efficiency priorities.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by refining margin volatility and fertilizer pricing dynamics, as seen in its thin net income margin. Operating cash flow coverage of capital expenditures highlights reasonable capital efficiency, though leverage to commodity cycles remains a key factor. The modest EPS figure underscores the challenges of translating revenue scale into consistent bottom-line performance in this sector.

Balance Sheet And Financial Health

CVR Energy maintains a solid liquidity position with $987 million in cash against $1.94 billion of total debt, providing adequate coverage. The balance sheet reflects the capital-intensive nature of its operations, with debt levels typical for the industry. The company's financial flexibility is supported by its cash reserves, though refinancing needs and interest rate exposure warrant monitoring given the debt load.

Growth Trends And Dividend Policy

The company's growth is tied to commodity market trends rather than structural expansion, with cyclical patterns dominating performance. CVR Energy has maintained a shareholder-friendly approach, distributing a $1.50 per share dividend, which may appeal to income-focused investors despite earnings variability. Future growth will likely depend on operational efficiency gains and commodity price recoveries rather than significant capacity additions.

Valuation And Market Expectations

Market valuation likely reflects the company's exposure to energy and agricultural commodity cycles, with investors pricing in margin volatility. The dividend yield may provide some support, but earnings multiples are constrained by the sector's cyclicality. Expectations appear tempered given the modest profitability metrics and macro uncertainties affecting both refining and fertilizer markets.

Strategic Advantages And Outlook

CVR Energy's strategic advantages include its integrated operations, geographic positioning, and operational flexibility. The outlook remains cautiously neutral, with performance heavily dependent on commodity price movements and refining crack spreads. The company is well-positioned to weather downturns but may require sustained margin improvement to deliver stronger returns. Regulatory developments and energy transition pressures add longer-term uncertainty to the business model.

Sources

Company filings (10-K), investor presentations

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