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: $35.67 DETAILS
HIGH: $38.00
LOW: $34.00
MEDIAN: $35.00
CONSENSUS: $35.67
UPSIDE: 3.03%
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 4.5% above fair value
Current Price $34.62
Bear Case $8.74 74.8% downside ($8.74 - $34.62) / $34.62 = -74.8% FCF $468M × 8x
Fair Value $33.14 4.3% downside ($33.14 - $34.62) / $34.62 = -4.3% FCF $668M × 11x
Bull Case $65.67 89.7% upside ($65.67 - $34.62) / $34.62 = 89.7% FCF $869M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 11.3x

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) $35.67
Analyst Range $34.00 – $38.00
Divergence from AlphaVal 7%

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 -75%. Check whether the company can survive at low prices and still pay its dividend.
ℹ 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