Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
CVR Energy
CVI
CVR Energy
Global Energy Transition Will Strain Aging Refining Assets
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
18 May 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$19.00
37.1% overvalued
intrinsic discount
09 Aug
US$26.04
Loading
1Y
2.3%
7D
-0.5%
Author's Valuation
US$19.0
37.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$19.0
37.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-333m
10b
2014
2017
2020
2023
2025
2026
2028
Revenue US$7.1b
Earnings US$121.3m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.02%
Oil and Gas revenue growth rate
7.70%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.91%
Calculation
US$121.25m
Earnings '28
x
19.68x
PE Ratio '28
=
US$2.39b
Market Cap '28
US$2.39b
Market Cap '28
/
100.53m
No. shares '28
=
US$23.74
Share Price '28
US$23.74
Share Price '28
Discounted to 2025 @ 7.89% p.a.
=
US$18.90
Fair Value '25
