Company Valuation: CVR Partners, LP

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 177.8 883.2 1,063 692.3 802.9 1,083
Change - 396.75% 20.36% -34.88% 15.97% 34.94%
Enterprise Value (EV) 1 792.1 1,387 1,534 1,207 1,297 1,598
Change - 75.05% 10.66% -21.36% 7.51% 23.22%
P/E -1.83x 11.3x 3.71x 4.02x 13.2x 11x
PBR 0.55x 2.58x 2.58x 2.29x 2.74x 4.08x
PEG - -0x 0x -0.1x -0.2x 0.2x
Capitalization / Revenue 0.51x 1.66x 1.27x 1.02x 1.53x 1.79x
EV / Revenue 2.26x 2.6x 1.84x 1.77x 2.47x 2.64x
EV / EBITDA 9.26x 6.64x 3.81x 4.27x 7.27x 7.55x
EV / EBIT 83.7x 10.2x 4.67x 5.93x 12.4x 12.3x
EV / FCF 28.5x 9.16x 8.82x 6.66x 12.8x 18.4x
FCF Yield 3.51% 10.9% 11.3% 15% 7.81% 5.45%
Dividend per Share 2 - 9.89 24.58 17.8 6.76 10.54
Rate of return - 12% 24.4% 27.2% 8.9% 10.3%
EPS 2 -8.77 7.314 27.07 16.31 5.762 9.334
Distribution rate - 135% 90.8% 109% 117% 113%
Net sales 1 350 532.6 835.6 681.5 525.3 606
EBITDA 1 85.55 208.9 402.3 282.7 178.5 211.6
EBIT 1 9.469 135.4 328.4 203.6 104.6 129.8
Net income 1 -98.18 78.16 286.8 172.4 60.9 98.66
Net Debt 1 614.3 503.4 471.4 514.3 494.4 515.1
Reference price 2 16.02 82.69 100.58 65.50 75.96 102.50
Nbr of stocks (in thousands) 11,099 10,681 10,570 10,570 10,570 10,570
Announcement Date 2/23/21 2/23/22 2/22/23 2/21/24 2/19/25 2/18/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.42B
9x2.59x5.53x1.59% 20.51B
11.04x3.29x5.79x3.75% 19.47B
17.63x4.09x10.7x5.64% 15.83B
8.11x0.88x4.37x6.43% 12.26B
-14.95x1.1x8.45x3.45% 8.09B
26.1x1.51x15.2x0.59% 5.95B
11.03x1.79x5.15x5.42% 5.64B
10.68x3.83x7.31x0.96% 5.47B
Average 9.83x 2.38x 7.81x 3.48% 10.52B
Weighted average by Cap. 10.01x 2.59x 7.26x 3.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. UAN Stock
  4. Valuation CVR Partners, LP
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!