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 2024-04-26 pm EDT 		5-day change 1st Jan Change
33.22 USD -0.48% Intraday chart for CVR Energy, Inc. +1.22% +9.64%
Mar. 18 CVR Energy, Inc. Announces Board and Committee Changes CI
Mar. 05 Farm, Ethanol, Retail Groups Implore EPA to Reject CVR Energy RFS Petition -- OPIS DJ

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,064 1,498 1,690 3,151 3,046 3,340 - -
Enterprise Value (EV) 1 4,607 2,514 2,834 4,226 4,044 4,089 4,034 3,924
P/E ratio 10.7 x -5.87 x 67.2 x 6.81 x 3.96 x 12.4 x 17 x 28.9 x
Yield 7.54% 2.68% 29.1% 16.9% 14.9% 7.53% 7.53% 7.53%
Capitalization / Revenue 0.64 x 0.38 x 0.23 x 0.29 x 0.33 x 0.4 x 0.42 x 0.43 x
EV / Revenue 0.72 x 0.64 x 0.39 x 0.39 x 0.44 x 0.49 x 0.5 x 0.5 x
EV / EBITDA 5.24 x -359 x 7.94 x 3.09 x 3.47 x 4.99 x 5.25 x 5.19 x
EV / FCF 7.28 x -73.9 x 16.5 x 5.45 x 5.44 x 10.3 x 11.7 x 14 x
FCF Yield 13.7% -1.35% 6.07% 18.4% 18.4% 9.7% 8.51% 7.16%
Price to Book 2.92 x 1.47 x 3.05 x 5.88 x 3.56 x 3.56 x 3.53 x 3.7 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 33.22 33.22 33.22
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 8,291 8,036 7,786
EBITDA 1 880 -7 357 1,369 1,164 819.9 768.8 755.5
EBIT 1 580 -333 87 963 1,123 533.6 486.2 453.6
Operating Margin 9.11% -8.47% 1.2% 8.84% 12.14% 6.44% 6.05% 5.83%
Earnings before Tax (EBT) 1 491 -415 66 801 1,085 496 427 -
Net income 1 380 -256 25 463 769 268 197 115
Net margin 5.97% -6.51% 0.35% 4.25% 8.32% 3.23% 2.45% 1.48%
EPS 2 3.780 -2.540 0.2500 4.600 7.650 2.675 1.950 1.150
Free Cash Flow 1 633 -34 172 776 743 396.7 343.5 281
FCF margin 9.95% -0.87% 2.38% 7.12% 8.04% 4.78% 4.27% 3.61%
FCF Conversion (EBITDA) 71.93% - 48.18% 56.68% 63.83% 48.38% 44.68% 37.19%
FCF Conversion (Net income) 166.58% - 688% 167.6% 96.62% 148.01% 174.37% 244.35%
Dividend per Share 2 3.050 0.4000 4.890 5.300 4.500 2.500 2.500 2.500
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 Q3 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
Net sales 1 1,883 2,112 2,373 3,144 2,699 2,679 2,286 2,236 2,522 2,202 1,960 2,126 2,120 2,085 1,809
EBITDA 1 242 111 155 511 313 388 334 347 313 170 129.6 274.3 241.1 201 162.7
EBIT 1 175 40 220 512 238 236 330 224 232 124 48.38 186.7 174.2 124.8 88.43
Operating Margin 9.29% 1.89% 9.27% 16.28% 8.82% 8.81% 14.44% 10.02% 9.2% 5.63% 2.47% 8.78% 8.22% 5.98% 4.89%
Earnings before Tax (EBT) 1 153 18 187 305 87 222 315 212 438 119 64 210 147 75 67
Net income 1 84 -14 94 165 93 112 195 130 353 91 16 118 99 49 33
Net margin 4.46% -0.66% 3.96% 5.25% 3.45% 4.18% 8.53% 5.81% 14% 4.13% 0.82% 5.55% 4.67% 2.35% 1.82%
EPS 2 0.8300 -0.1400 0.9300 1.640 0.9200 1.110 1.940 1.290 3.510 0.9100 0.1600 1.180 0.9800 0.4900 0.3300
Dividend per Share 2 - - 0.4000 0.4000 - 4.100 0.5000 0.5000 2.000 2.000 0.5000 0.8125 0.7500 0.5000 0.5000
Announcement Date 11/1/21 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 - - - - -
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 1,075 998 749 695 585
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.617 x -145.1 x 3.204 x 0.7852 x 0.8574 x 0.9137 x 0.9034 x 0.7737 x
Free Cash Flow 1 633 -34 172 776 743 397 344 281
ROE (net income / shareholders' equity) 28.4% -19.1% -11.9% 112% 112% 32% 26.4% 30%
ROA (Net income/ Total Assets) - -5.84% -2.37% 15.1% 17.4% 6% 6.83% -
Assets 1 - 4,384 -1,054 3,061 4,413 4,467 2,885 -
Book Value Per Share 2 13.90 10.10 5.500 5.330 8.500 9.340 9.410 8.980
Cash Flow per Share 2 7.430 0.9000 3.940 9.620 9.430 6.350 4.620 4.730
Capex 1 114 124 224 191 205 215 207 180
Capex / Sales 1.79% 3.16% 3.09% 1.75% 2.22% 2.6% 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
33.22 USD
Average target price
32.2 USD
Spread / Average Target
-3.07%
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.
+9.64% 3.34B
HF SINCLAIR CORPORATION Stock HF Sinclair Corporation
+3.35% 11.3B
TÜRKIYE PETROL RAFINERILERI Stock Türkiye Petrol Rafinerileri
+34.34% 11.4B
IDEMITSU KOSAN CO., LTD. Stock Idemitsu Kosan Co., Ltd.
+36.55% 9.18B
ICAHN ENTERPRISES L.P. Stock Icahn Enterprises L.P.
+0.35% 7.4B
MANGALORE REFINERY AND PETROCHEMICALS LIMITED Stock Mangalore Refinery and Petrochemicals Limited
+88.44% 5.28B
SINOPEC SHANGHAI PETROCHEMICAL COMPANY LIMITED Stock Sinopec Shanghai Petrochemical Company Limited
-1.77% 3.33B
MOTOR OIL HELLAS CORINTH REFINERIES S.A. Stock Motor Oil Hellas Corinth Refineries S.A.
+12.04% 3.08B
HELLENIQ ENERGY HOLDINGS S.A. Stock HELLENiQ ENERGY Holdings S.A.
+15.04% 2.73B
ESSO S.A.F. Stock Esso S.A.F.
+215.41% 2.37B
Petroleum Refining
  1. Stock Market
  2. Equities
  3. CVI Stock
  4. Financials CVR Energy, Inc.