CF Industries Holdings, Inc. logo CF - CF Industries Holdings, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 14
SELL 6
STRONG
SELL
0
| PRICE TARGET: $128.40 DETAILS
HIGH: $145.00
LOW: $115.00
MEDIAN: $129.00
CONSENSUS: $128.40
DOWNSIDE: 5.31%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 81.4% above fair value
Current Price $135.60
Bear Case $55.09 59.4% downside ($55.09 - $135.60) / $135.60 = -59.4% $7.87 × 7x
Fair Value $74.77 44.9% downside ($74.77 - $135.60) / $135.60 = -44.9% $7.87 × 10x
Bull Case $94.44 30.4% downside ($94.44 - $135.60) / $135.60 = -30.4% $7.87 × 12x

Adjust Assumptions

9.5x
7.87$

Key Value Driver

Through-cycle normalized EPS ($7.87)

Implied Market Multiple 17.2x

Plain-Language Summary

Using 7-year normalized EPS of $7.87 at a 10x cycle multiple, the base-case value is $74.77 per share. P/TBV cross-check: 11.1x.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (41 analysts) $128.40
Analyst Range $115.00 – $145.00
Divergence from AlphaVal 42%

Warnings

Price-to-book value of 11.1x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $128.40 (from 41 analysts). Our estimate is 42% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing