investorscraft@gmail.com

Intrinsic ValueCVR Partners, LP (UAN)

Previous Close$103.57
Intrinsic Value
Upside potential
Previous Close
$103.57

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 Partners, LP (UAN) operates as a leading producer and distributor of nitrogen fertilizer products, primarily serving the agricultural sector. The company’s core revenue model is driven by the manufacturing and sale of ammonia and urea ammonium nitrate (UAN) solutions, which are critical inputs for crop production. With facilities strategically located in the U.S. Midwest, CVR Partners benefits from proximity to key agricultural markets, ensuring efficient distribution and competitive logistics. The company operates in a cyclical industry heavily influenced by commodity prices, weather patterns, and global demand for fertilizers. Its market position is bolstered by long-term customer relationships and a focus on operational reliability, though it faces competition from larger global players and regional producers. CVR Partners’ ability to adjust production in response to market conditions provides flexibility, but its performance remains tied to broader agricultural trends and input cost volatility.

Revenue Profitability And Efficiency

In FY 2024, CVR Partners reported revenue of $525.3 million, with net income of $60.9 million, reflecting a diluted EPS of $5.76. Operating cash flow stood at $150.5 million, while capital expenditures totaled $37.1 million, indicating disciplined reinvestment. The company’s profitability metrics are influenced by nitrogen fertilizer pricing dynamics, with margins sensitive to natural gas costs, a key production input.

Earnings Power And Capital Efficiency

The company’s earnings power is closely tied to its ability to manage input costs and optimize production volumes. With an operational cash flow of $150.5 million, CVR Partners demonstrates solid cash generation, though its capital efficiency is moderated by the capital-intensive nature of fertilizer manufacturing. The diluted EPS of $5.76 highlights earnings stability, albeit within a cyclical industry framework.

Balance Sheet And Financial Health

CVR Partners maintains a balance sheet with $90.9 million in cash and equivalents against total debt of $572.9 million, reflecting a leveraged position. The debt level is manageable given the company’s cash flow generation, but it underscores the importance of maintaining operational efficiency to service obligations, particularly during industry downturns.

Growth Trends And Dividend Policy

The company’s growth is contingent on agricultural demand and commodity price trends. CVR Partners has a notable dividend policy, distributing $7.10 per share in FY 2024, which aligns with its cash flow generation and commitment to returning capital to unitholders. However, dividend sustainability depends on maintaining stable fertilizer margins and managing cyclical risks.

Valuation And Market Expectations

Market expectations for CVR Partners are shaped by its exposure to agricultural cycles and nitrogen fertilizer pricing. The company’s valuation reflects its niche positioning, with investors weighing its dividend yield against the inherent volatility of the fertilizer sector. Future performance will hinge on global crop demand and energy cost trends.

Strategic Advantages And Outlook

CVR Partners’ strategic advantages include its Midwest operational footprint and efficient production capabilities. The outlook remains cautiously optimistic, contingent on stable agricultural demand and manageable input costs. However, the company must navigate competitive pressures and potential regulatory changes affecting the fertilizer industry to sustain long-term growth.

Sources

Company filings, 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