/
DCF Valuation
Base-case fair value
$128.70
Intrinsic $171.61 · 25% MOS
Current price: $102.93
Base-case summary
Our base-case DCF for CF Industries Holdings, Inc. (CF) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.6B in trailing free cash flow, this produces an intrinsic value of $171.61 per share. A 25% safety margin gives a fair value of $128.70, suggesting the stock is currently 25% undervalued against the $102.93 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1.6B
Cash & equivalents
$2.0B
Total debt
$3.6B
Shares outstanding
155M