investorscraft@gmail.com

Intrinsic Value of CF Industries Holdings, Inc. (CF)

Previous Close$91.56
Intrinsic Value
Upside potential
Previous Close
$91.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CF Industries Holdings, Inc. is a leading global manufacturer and distributor of nitrogen-based fertilizers, serving agricultural and industrial markets. The company operates primarily in North America, leveraging its extensive production facilities to supply ammonia, urea, urea ammonium nitrate (UAN), and other nitrogen products. Its vertically integrated operations, including natural gas feedstock access, provide cost advantages in a cyclical industry. CF Industries competes on scale, efficiency, and logistics, positioning itself as a low-cost producer in a commodity-driven sector. The company’s customer base includes agricultural cooperatives, independent distributors, and industrial users, with demand heavily influenced by crop prices, farm economics, and global trade dynamics. CF Industries also benefits from long-term contracts and strategic partnerships, enhancing revenue stability. Its market position is reinforced by investments in clean ammonia initiatives, aligning with sustainability trends and potential decarbonization opportunities in the energy transition.

Revenue Profitability And Efficiency

In FY 2024, CF Industries reported revenue of $5.94 billion and net income of $1.22 billion, reflecting robust profitability with a net margin of approximately 20.5%. Diluted EPS stood at $6.74, supported by strong operational cash flow of $2.27 billion. Capital expenditures totaled $518 million, indicating disciplined reinvestment in production capacity and efficiency improvements. The company’s ability to generate substantial cash flow underscores its operational leverage in favorable market conditions.

Earnings Power And Capital Efficiency

CF Industries demonstrates significant earnings power, driven by its low-cost production structure and economies of scale. The company’s capital efficiency is evident in its ability to convert revenue into high-margin earnings, with operating cash flow covering capital expenditures multiple times over. Its focus on optimizing natural gas feedstock costs—a key input—enhances profitability in volatile energy markets. Shareholder returns are further supported by a disciplined approach to capital allocation.

Balance Sheet And Financial Health

CF Industries maintains a solid balance sheet, with $1.61 billion in cash and equivalents against total debt of $3.25 billion. The company’s liquidity position is strong, providing flexibility for strategic initiatives or debt management. Leverage appears manageable given its cash flow generation, and the balance sheet reflects prudent financial stewardship, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth for CF Industries is tied to agricultural demand cycles and industrial applications for nitrogen products. The company has prioritized shareholder returns, with a dividend of $2.02 per share in FY 2024. While dividend growth may be modest, the payout is sustainable given earnings and cash flow stability. Long-term growth opportunities include clean ammonia projects, which could diversify revenue streams amid energy transition trends.

Valuation And Market Expectations

The market values CF Industries based on its cyclical earnings potential and cost leadership in nitrogen production. Current metrics reflect expectations of sustained profitability, though commodity price volatility remains a key risk. Investors likely price in the company’s ability to navigate input cost fluctuations while maintaining competitive margins, with valuation multiples aligning with industry peers.

Strategic Advantages And Outlook

CF Industries’ strategic advantages include its low-cost production footprint, vertical integration, and access to North American natural gas resources. The outlook remains positive, supported by global food demand and potential industrial decarbonization tailwinds. Risks include energy price volatility and regulatory changes, but the company’s operational resilience positions it well for long-term value creation.

Sources

Company filings (10-K), investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount