Stock CVI CVR ENERGY, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials CVR Energy, Inc.

Equities

CVI

US12662P1084

Oil & Gas Refining and Marketing

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-31 pm EDT 		5-day change 1st Jan Change
27.86 USD +1.42% Intraday chart for CVR Energy, Inc. -6.45% -8.05%
May. 17 CVR Energy, Inc. Announces Board Changes CI
May. 14 UBS Adjusts CVR Energy Price Target to $33.75 From $37, Maintains Neutral Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,064 1,498 1,690 3,151 3,046 2,801 - -
Enterprise Value (EV) 1 4,607 2,514 2,834 4,226 4,044 3,673 3,664 3,653
P/E ratio 10.7 x -5.87 x 67.2 x 6.81 x 3.96 x 11.4 x 18.9 x 50.7 x
Yield 7.54% 2.68% 29.1% 16.9% 14.9% 9.15% 9.33% 9.57%
Capitalization / Revenue 0.64 x 0.38 x 0.23 x 0.29 x 0.33 x 0.35 x 0.35 x 0.36 x
EV / Revenue 0.72 x 0.64 x 0.39 x 0.39 x 0.44 x 0.46 x 0.46 x 0.47 x
EV / EBITDA 5.24 x -359 x 7.94 x 3.09 x 3.47 x 5.6 x 5 x 5.05 x
EV / FCF 7.28 x -73.9 x 16.5 x 5.45 x 5.44 x 9.36 x 10 x 12.5 x
FCF Yield 13.7% -1.35% 6.07% 18.4% 18.4% 10.7% 9.98% 7.99%
Price to Book 2.92 x 1.47 x 3.05 x 5.88 x 3.56 x 3.08 x 3.08 x 3.09 x
Nbr of stocks (in thousands) 100,531 100,531 100,531 100,531 100,531 100,531 - -
Reference price 2 40.43 14.90 16.81 31.34 30.30 27.86 27.86 27.86
Announcement Date 2/19/20 2/22/21 2/22/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,364 3,930 7,242 10,896 9,247 8,069 8,045 7,789
EBITDA 1 880 -7 357 1,369 1,164 656.1 733.1 723.5
EBIT 1 580 -333 87 963 1,123 401.1 475 455.8
Operating Margin 9.11% -8.47% 1.2% 8.84% 12.14% 4.97% 5.9% 5.85%
Earnings before Tax (EBT) 1 491 -415 66 801 1,085 285 371 -
Net income 1 380 -256 25 463 769 244.5 149 56
Net margin 5.97% -6.51% 0.35% 4.25% 8.32% 3.03% 1.85% 0.72%
EPS 2 3.780 -2.540 0.2500 4.600 7.650 2.435 1.475 0.5500
Free Cash Flow 1 633 -34 172 776 743 392.3 365.5 292
FCF margin 9.95% -0.87% 2.38% 7.12% 8.04% 4.86% 4.54% 3.75%
FCF Conversion (EBITDA) 71.93% - 48.18% 56.68% 63.83% 59.79% 49.86% 40.36%
FCF Conversion (Net income) 166.58% - 688% 167.6% 96.62% 160.46% 245.3% 521.43%
Dividend per Share 2 3.050 0.4000 4.890 5.300 4.500 2.550 2.600 2.667
Announcement Date 2/19/20 2/22/21 2/22/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,112 2,373 3,144 2,699 2,679 2,286 2,236 2,522 2,202 1,863 1,972 2,112 2,105 1,819 1,901
EBITDA 1 111 155 511 313 388 334 347 313 170 99 177.7 192 174.2 145.4 216.1
EBIT 1 40 220 512 238 236 330 224 232 124 123 130.5 145 120.9 87.35 143.7
Operating Margin 1.89% 9.27% 16.28% 8.82% 8.81% 14.44% 10.02% 9.2% 5.63% 6.6% 6.62% 6.86% 5.74% 4.8% 7.56%
Earnings before Tax (EBT) 1 18 187 305 87 222 315 212 438 119 107 -10 105 83 63 148
Net income 1 -14 94 165 93 112 195 130 353 91 82 -20 72 58 32 81
Net margin -0.66% 3.96% 5.25% 3.45% 4.18% 8.53% 5.81% 14% 4.13% 4.4% -1.01% 3.41% 2.76% 1.76% 4.26%
EPS 2 -0.1400 0.9300 1.640 0.9200 1.110 1.940 1.290 3.510 0.9100 0.8100 -0.2000 0.7200 0.5800 0.3200 0.8100
Dividend per Share 2 - 0.4000 0.4000 - 4.100 0.5000 0.5000 2.000 2.000 - 0.6250 0.7500 0.5625 0.5000 0.8333
Announcement Date 2/22/22 5/2/22 8/1/22 10/31/22 2/21/23 5/1/23 7/31/23 10/30/23 2/20/24 4/29/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 543 1,016 1,144 1,075 998 872 863 852
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.617 x -145.1 x 3.204 x 0.7852 x 0.8574 x 1.33 x 1.177 x 1.177 x
Free Cash Flow 1 633 -34 172 776 743 392 366 292
ROE (net income / shareholders' equity) 28.4% -19.1% -11.9% 112% 112% 29.2% 29.9% 36.7%
ROA (Net income/ Total Assets) - -5.84% -2.37% 15.1% 17.4% 3.2% 7.31% -
Assets 1 - 4,384 -1,054 3,061 4,413 7,650 2,039 -
Book Value Per Share 2 13.90 10.10 5.500 5.330 8.500 9.060 9.050 9.020
Cash Flow per Share 2 7.430 0.9000 3.940 9.620 9.430 5.900 5.260 5.420
Capex 1 114 124 224 191 205 203 207 180
Capex / Sales 1.79% 3.16% 3.09% 1.75% 2.22% 2.52% 2.57% 2.31%
Announcement Date 2/19/20 2/22/21 2/22/22 2/21/23 2/20/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for CVR Energy, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
7
Last Close Price
27.86 USD
Average target price
30.15 USD
Spread / Average Target
+8.22%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Petroleum Refining

1st Jan change Capi.
CVR ENERGY, INC. Stock CVR Energy, Inc.
-8.05% 2.8B
ORLEN SPÓ?KA AKCYJNA Stock ORLEN Spó?ka Akcyjna
-2.95% 18.71B
HF SINCLAIR CORPORATION Stock HF Sinclair Corporation
-0.61% 10.61B
TÜRKIYE PETROL RAFINERILERI Stock Türkiye Petrol Rafinerileri
+23.57% 10.57B
IDEMITSU KOSAN CO., LTD. Stock Idemitsu Kosan Co., Ltd.
+39.80% 9.37B
ICAHN ENTERPRISES L.P. Stock Icahn Enterprises L.P.
-3.96% 7.45B
MANGALORE REFINERY AND PETROCHEMICALS LIMITED Stock Mangalore Refinery and Petrochemicals Limited
+52.46% 4.27B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED Stock Sinopec Shanghai Petrochemical Company Limited
-.--% 3.28B
MOTOR OIL HELLAS CORINTH REFINERIES S.A. Stock Motor Oil Hellas Corinth Refineries S.A.
+9.68% 3.06B
ESSO S.A.F. Stock Esso S.A.F.
+263.54% 2.78B
Petroleum Refining
  1. Stock Market
  2. Equities
  3. CVI Stock
  4. Financials CVR Energy, Inc.