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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 1.32B
14.92x1.55x6.85x3.19% 32.82B
7.8x2.25x4.77x1.79% 18.15B
9.82x3.04x5.24x3.67% 17.54B
19.66x3.84x13.31x6.18% 14.66B
8.33x0.81x4.51x6.19% 10.85B
13.81x0.88x4.36x - 7.56B
Average 12.39x 2.06x 6.51x 4.21% 14.7B
Weighted average by Cap. 12.67x 2.13x 6.70x 3.82%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CVR Partners, LP

Historical PBR trend

Valuation ratios - PBR - CVR Partners, LP

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CVR Partners, LP

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CVR Partners, LP

  1. Stock Market
  2. Stocks
  3. UAN Stock
  4. Valuation CVR Partners, LP