CNX Resources Corporation logo CNX - CNX Resources Corporation

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 14
HOLD 21
SELL 6
STRONG
SELL
0
| PRICE TARGET: $37.00 DETAILS
HIGH: $42.00
LOW: $34.00
MEDIAN: $35.00
CONSENSUS: $37.00
UPSIDE: 1.43%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Mild
Trading 10.1% above fair value
Current Price $36.48
Bear Case $8.74 76.0% downside ($8.74 - $36.48) / $36.48 = -76.0% FCF $468M × 8x
Fair Value $33.14 9.2% downside ($33.14 - $36.48) / $36.48 = -9.2% FCF $668M × 11x
Bull Case $65.67 80.0% upside ($65.67 - $36.48) / $36.48 = 80.0% FCF $869M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 11.7x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $33.14 per share. Range: $8.74 (bear) to $65.67 (bull).

Analyst Consensus (External Reference)

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

Average Target (41 analysts) $37.00
Analyst Range $34.00 – $42.00
Divergence from AlphaVal 10%

Warnings

Debt per share ($16.56) is significant relative to the stock price. Even small changes in the debt figure meaningfully shift what each share is worth.
If oil drops to $60/barrel, the stock could fall -76%. Check whether the company can survive at low prices and still pay its dividend.
Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential