US · UAN
CVR Partners, LP
- Sector
- Basic Materials · Agricultural Inputs
- Headquarters
- Sugar Land, TX 77479
- Website
- cvrpartners.com
Price · as of 2025-12-31
$128.00
Market cap 1.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $139.92 | +9.31% |
| Intrinsic Value(DCF) | $46.95 | -63.32% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $213.39 | +66.71% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $70.55 | $133.07 | $0.00 | $84.77 | $1,324.01 |
| 2012 | $80.07 | $290.80 | $0.00 | $0.00 | $121.96 |
| 2013 | $69.85 | $11,413.18 | $45,886.90 | $60,017.58 | $240.67 |
| 2014 | $51.28 | $151.74 | $28.80 | $0.00 | $6.97 |
| 2015 | $29.15 | $133.11 | $31.47 | $0.00 | $43.01 |
| 2016 | $19.41 | $92.25 | $10.94 | $0.00 | $0.00 |
| 2017 | $15.89 | $80.60 | $0.00 | $9.79 | $0.00 |
| 2018 | $17.40 | $15.68 | $0.00 | $0.00 | $0.00 |
| 2019 | $8.01 | $21.09 | $0.00 | $0.00 | $0.00 |
| 2020 | $14.20 | $61.86 | $0.00 | $0.00 | $41.10 |
| 2021 | $55.20 | $65.73 | $387.92 | $0.00 | $424.68 |
| 2022 | $62.16 | $169.83 | $1,854.35 | $0.00 | $1,691.10 |
| 2023 | $53.48 | $271.29 | $563.53 | $0.00 | $0.00 |
| 2024 | $66.99 | $130.96 | $0.00 | $0.00 | $0.00 |
| 2025 | $105.89 | $139.92 | $8.40 | $0.00 | $213.39 |
AI valuation
Our deep-learning model estimates CVR Partners, LP's (UAN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $139.92
- Current price
- $128.00
- AI upside
- +9.31%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$46.95
-63.32% upside
Graham-Dodd
—
— upside
Graham Formula
$213.39
+66.71% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UAN | CVR Partners, LP | $128.00 | 1.05B | +9% | -63% | — | +67% | 11.34 | 4.21 | 1.85 | 7.77 | 18.30 | 4.21 | 26.96% | 21.41% | 16.28% | 35.31% | 16.33% | 9.92% | 2.23 | 4.28 | 2.21 | 1.32 | 2.48 | 6198.00% | 1536.00% | -1289.00% | 8.83% | 1.55 | 12.44% | 11.26% | 127.70% | 11.26% | 12.66 | 16.63 | 2.71 | 2.17 |
| BAK | Braskem S.A. | $3.83 | 1.53B | +208% | -61% | — | — | -0.44 | -1.65 | 0.10 | 24.04 | -0.30 | -0.96 | 7.75% | 1.31% | -14.62% | 4489.37% | 1.42% | -18.35% | -15.42 | 0.19 | 1.31 | 0.72 | 21.79 | 14696.00% | 970.00% | -8051.00% | -16.85% | 0.09 | -2.74% | 0.08% | 0.00% | 0.08% | 64.05 | -48.88 | 0.84 | 0.75 |
| CRML | Critical Metals Corp. | $10.15 | 948.39M | +493% | -75% | — | — | -10.38 | 5.85 | 959.95 | -11.31 | — | 5.85 | 100.00% | -8464.04% | -9252.53% | -128.30% | -115.06% | -44.90% | 0.06 | -82.34 | 0.13 | 0.11 | 0.03 | -6923.00% | 37648.00% | -402.00% | -2.89% | -0.22 | -37.68% | 0.00% | 0.00% | 0.83% | -11.31 | -34.54 | 957.43 | 1.11 |
| ECVT | Ecovyst Inc. | $11.27 | 1.28B | +67% | -57% | — | — | -18.36 | 2.16 | 1.80 | 8.97 | -2.00 | 6.00 | 21.85% | 8.97% | -9.83% | -10.91% | 2.74% | -4.64% | 0.06 | 1.90 | 2.64 | 2.34 | -1.24 | 91667.00% | 270.00% | -1364.00% | 5.36% | 1.16 | 7.37% | 6.13% | -112.50% | 79.61% | 17.66 | 16.40 | 1.58 | 1.85 |
| GSM | Ferroglobe PLC | $5.11 | 953.66M | +431% | -59% | — | +75% | -5.76 | 1.42 | 0.74 | -10.03 | — | 1.80 | 3.44% | -14.89% | -12.79% | -24.17% | -24.36% | -11.80% | 0.42 | -9.57 | 1.66 | 0.92 | -1.49 | -313333.00% | -1879.00% | -11151.00% | -1.96% | 0.10 | -2.36% | 1.06% | -6.10% | 1.54% | -5.75 | -59.39 | 0.86 | 1.53 |
| MUX | McEwen Mining Inc. | $28.35 | 1.68B | +55% | -90% | -81% | — | -8.35 | 0.74 | 2.09 | 21.48 | — | 0.74 | 17.73% | -28.98% | -25.04% | -8.76% | -9.07% | -6.60% | 0.09 | -11.01 | 0.86 | 0.40 | 1.56 | -17414.00% | 496.00% | -7925.00% | -3.74% | 0.62 | -2.62% | 0.00% | 0.00% | 0.00% | -7.75 | -28.74 | 2.25 | -1.47 |
| REX | REX American Resources Co… | $35.56 | 1.18B | +67% | -62% | -32% | — | 9.69 | 1.24 | 1.08 | 4.12 | — | 1.24 | 14.24% | 10.01% | 9.05% | 13.31% | 26.73% | 10.32% | 0.04 | — | 8.64 | 7.67 | -2.04 | -490.00% | -2291.00% | -10789.00% | -1.03% | 1.27 | -3.85% | 0.00% | 0.00% | 2.13% | 5.51 | -49.74 | 0.55 | 8.74 |
| SCL | Stepan Company | $50.89 | 1.15B | -58% | -33% | -18% | -40% | 24.64 | 0.93 | 0.50 | 7.19 | — | 0.93 | 11.57% | 2.95% | 2.01% | 3.89% | 3.23% | 2.01% | 0.27 | 3.12 | 0.00 | 0.00 | 1.64 | -682.00% | 696.00% | 27651.00% | 12.80% | 0.22 | 8.86% | 3.03% | 74.70% | 24.00% | 21.72 | 10.12 | 0.64 | 1.37 |
About CVR Partners, LP
CVR Partners, LP, together with its subsidiaries, engages in the production and sale of nitrogen fertilizer products in the United States. The company offers ammonia products for agricultural and industrial customers; and urea and ammonium nitrate products to agricultural customers, as well as retailers and distributors. CVR GP, LLC serves as the general partner of the company. CVR Partners, LP was incorporated in 2007 and is headquartered in Sugar Land, Texas.
- CEO
- Mark A. Pytosh
- Employees
- 316
- Beta
- 0.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($46.95 ÷ $128.00) − 1 = -63.32% (DCF, example).