XNYSCVI
Market cap1.91bUSD
Jan 10, Last price
18.95USD
1D
1.94%
1Q
-23.56%
Jan 2017
-25.36%
IPO
-5.53%
Name
CVR Energy Inc
Chart & Performance
Profile
CVR Energy, Inc., together with its subsidiaries, engages in the petroleum refining and nitrogen fertilizer manufacturing activities in the United States. It operates in two segments, Petroleum and Nitrogen Fertilizer. The Petroleum segment refines and markets gasoline, diesel fuel, and other refined products. It also owns and operates a coking medium-sour crude oil refinery in southeast Kansas; and a crude oil refinery in Wynnewood, Oklahoma, as well as supporting logistics assets. This segment primarily serves retailers, railroads, farm co-operatives, and other refiners/marketers. The Nitrogen Fertilizer segment owns and operates a nitrogen fertilizer plant in North America that utilizes a pet coke gasification process to produce nitrogen fertilizer products; and a nitrogen fertilizer facility in East Dubuque, Illinois that produces nitrogen fertilizers in the form of ammonia and urea ammonium nitrate (UAN). It primarily markets UAN products to agricultural customers; and ammonia products to agricultural and industrial customers. The company was founded in 1906 and is headquartered in Sugar Land, Texas. CVR Energy, Inc. is a subsidiary of Icahn Enterprises L.P.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 9,247,000 -15.13% | 10,896,000 50.46% | |||||||
Cost of revenue | 7,981,000 | 9,766,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 1,266,000 | 1,130,000 | |||||||
NOPBT Margin | 13.69% | 10.37% | |||||||
Operating Taxes | 207,000 | 157,000 | |||||||
Tax Rate | 16.35% | 13.89% | |||||||
NOPAT | 1,059,000 | 973,000 | |||||||
Net income | 769,000 19.41% | 644,000 770.27% | |||||||
Dividends | (453,000) | (483,000) | |||||||
Dividend yield | 14.88% | 15.33% | |||||||
Proceeds from repurchase of equity | (12,000) | ||||||||
BB yield | 0.38% | ||||||||
Debt | |||||||||
Debt current | 620,000 | 21,000 | |||||||
Long-term debt | 1,630,000 | 1,648,000 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 408,000 | 55,000 | |||||||
Net debt | 1,669,000 | 1,083,000 | |||||||
Cash flow | |||||||||
Cash from operating activities | 948,000 | 967,000 | |||||||
CAPEX | (205,000) | (274,000) | |||||||
Cash from investing activities | (239,000) | (271,000) | |||||||
Cash from financing activities | (40,000) | (696,000) | |||||||
FCF | 424,000 | 999,000 | |||||||
Balance | |||||||||
Cash | 581,000 | 510,000 | |||||||
Long term investments | 76,000 | ||||||||
Excess cash | 118,650 | 41,200 | |||||||
Stockholders' equity | (468,000) | (715,000) | |||||||
Invested Capital | 4,113,000 | 3,116,000 | |||||||
ROIC | 29.30% | 30.84% | |||||||
ROCE | 34.73% | 42.64% | |||||||
EV | |||||||||
Common stock shares outstanding | 100,500 | 100,500 | |||||||
Price | 30.30 -3.32% | 31.34 86.44% | |||||||
Market cap | 3,045,150 -3.32% | 3,149,670 86.44% | |||||||
EV | 4,905,150 | 4,492,670 | |||||||
EBITDA | 1,564,000 | 1,418,000 | |||||||
EV/EBITDA | 3.14 | 3.17 | |||||||
Interest | 52,000 | 85,000 | |||||||
Interest/NOPBT | 4.11% | 7.52% |