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

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 21
HOLD 15
SELL 6
STRONG
SELL
0
| PRICE TARGET: $128.63 DETAILS
HIGH: $162.00
LOW: $110.00
MEDIAN: $126.00
CONSENSUS: $128.63
UPSIDE: 6.44%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 61.6% above fair value
Current Price $120.85
Bear Case $55.09 54.4% downside ($55.09 - $120.85) / $120.85 = -54.4% $7.87 × 7x
Fair Value $74.77 38.1% downside ($74.77 - $120.85) / $120.85 = -38.1% $7.87 × 10x
Bull Case $94.44 21.9% downside ($94.44 - $120.85) / $120.85 = -21.9% $7.87 × 12x

Adjust Assumptions

9.5x
7.87$

Key Value Driver

Through-cycle normalized EPS ($7.87)

Implied Market Multiple 15.4x

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: 9.8x.

Analyst Consensus (External Reference)

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

Average Target (42 analysts) $128.63
Analyst Range $110.00 – $162.00
Divergence from AlphaVal 42%

Warnings

⚠ Price-to-book value of 9.8x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
ℹ Wall Street's average price target is $128.63 (from 42 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