olivlawolivlaw

olivLaw · US equity research

CVR Energy, Inc. CVI

Petroleum Refining · SIC 2911 · Vertical: Petroleum Refining (SIC 2911)

43.01USD−11.50% · 1 dayClose 04 Nov 2026

CVR Energy is a diversified holding company that refines and markets fuels in the US mid-continent and, through its stake in CVR Partners, produces nitrogen fertilizers. In the second quarter of 2026 the company reported adjusted EBITDA of 209 million USD, supported by refining margins and high capacity utilization amid volatile energy prices linked to Middle East conflicts.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, CVR Energy, Inc. (CVI) stock was 43.01 USD (−11.50% on the day), with market capitalisation 4.3 bn USD, P/E 16.3 on diluted EPS of 2.64 USD over the last 12 months, dividend yield 0.93%, beta 0.47, 52-week range 20.72–63.12 USD. Latest reported quarter (Q3 2026): revenue of 3.3 bn USD (+68.8% YoY), net income of 570.0 m USD (+52.4% YoY), diluted EPS 5.67 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
4.3 bn USD
shares as of 30 Oct 2026
P/E (TTM)
16.3
Diluted EPS TTM 2.64 · TTM to 30 Sept 2026
E/P (TTM)
6.13%
TTM to 30 Sept 2026
Dividend yield
0.93%
DPS 12m 0.40
Beta (2y)
0.47
Volatility (1y) 57%
52-week range
20.7263.12

Price history

Loading chart…

Technical reading

RSI (14)
28.7
oversold (≤ 30)
Bollinger (20, 2)
48.86 – 67.46
below the lower band · %B -0.31 · band width 32.0%
SMA 50 / 200
52.95 / 36.09
mixed trend
MACD (12, 26, 9)
-0.68 / 1.40
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month−24.5%−1.1%−23.4 pp—
3 months+37.9%−0.5%+38.3 pp—
6 months+31.2%+4.4%+26.8 pp—
Year to date+69.1%+12.3%+56.7 pp—
1 year+17.8%+13.5%+4.3 pp+54.4%
3 years+31.8%+76.4%−44.6 pp+83.1%
5 years+141.9%+63.7%+78.2 pp—
Max drawdown (1y)
−44.2%
14 Nov 2025 → 20 Feb 2026
Max drawdown (5y)
−63.1%
07 Jun 2022 → 31 Oct 2024
Compound annual growth (5y)
+19.3%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
3.3 bn USD
+68.8% YoY
Net income
570.0 m USD
+52.4% YoY
Diluted EPS
5.67
+52.4% YoY
net / operating
17.4% / 22.1%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue1.9 bn1.6 bn1.8 bn1.9 bn1.8 bn2.0 bn2.7 bn3.3 bn
Cost of revenue1.9 bn1.7 bn1.8 bn1.4 bn1.9 bn2.1 bn2.6 bn2.5 bn
SG&A36.0 m37.0 m36.0 m42.0 m33.0 m39.0 m34.0 m56.0 m
Operating income21.0 m-131.0 m-103.0 m512.0 m-95.0 m-145.0 m78.0 m724.0 m
Depreciation & amortisation74.0 m68.0 m78.0 m111.0 m145.0 m79.0 m3.0 m2.0 m
Interest expense29.0 m35.0 m37.0 m32.0 m36.0 m63.0 m——
Pre-tax income28.0 m-154.0 m-132.0 m489.0 m-123.0 m-189.0 m56.0 m704.0 m
Income tax-12.0 m-49.0 m-42.0 m88.0 m-7.0 m-29.0 m10.0 m141.0 m
Net income29.0 m-123.0 m-114.0 m374.0 m-110.0 m-192.0 m-3.0 m570.0 m
Diluted EPS0.29 ≈-1.22-1.143.72-1.09 ≈-1.91-0.035.67
Operating cash flow98.0 m-195.0 m176.0 m ≈163.0 m ≈064.0 m307.0 m ≈655.0 m ≈
Capex55.0 m51.0 m41.0 m ≈38.0 m ≈55.0 m47.0 m43.0 m ≈62.0 m ≈
Dividends paid00000—10.0 m10.0 m

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 53 percentile of its own 17-quarter history (min 4.0, median 10.3, max 273.3; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue7.1 bn6.4 bn3.9 bn7.2 bn10.9 bn9.2 bn7.6 bn7.2 bn
Revenue YoY+19.0%−10.7%−38.2%+84.3%+50.5%−15.1%−17.7%−5.9%
Net income259.0 m380.0 m-256.0 m25.0 m463.0 m769.0 m7.0 m27.0 m
Net income YoY−1.5%+46.7%−167.4%unavailable+1,752.0%+66.1%−99.1%+285.7%
Diluted EPSunavailable3.78-2.540.254.607.650.060.27
Diluted EPS YoYunavailableunavailable−167.2%unavailable+1,740.0%+66.3%−99.2%+350.0%
net %3.6%6.0%-6.5%0.3%4.2%8.3%0.1%0.4%
Free cash flow526.0 m626.0 m-34.0 m172.0 m776.0 m743.0 m225.0 m-41.0 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
511.0 m USD
Financial debt
1.7 bn USD
Net debt
1.2 bn USD
Equity
898.0 m USD
Total assets
3.7 bn USD
Debt / equity
1.91x
Current ratio
1.79x
ROE
3.0%
ROA
0.7%
FCF margin
-0.6%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
9.2 bn
2024
7.6 bn
2025
7.2 bn

SEC (XBRL)· 18 Feb 2026verified

Cost of revenue
2023
8.0 bn
2024
7.4 bn
2025
6.8 bn

SEC (XBRL)· 18 Feb 2026verified

Gross profit
2023
1.3 bn ≈
2024
205.0 m ≈
2025
346.0 m ≈

SEC (XBRL)· 18 Feb 2026derived

SG&A
2023
141.0 m
2024
139.0 m
2025
148.0 m

SEC (XBRL)· 18 Feb 2026verified

Operating income
2023
1.1 bn
2024
58.0 m
2025
182.0 m

SEC (XBRL)· 18 Feb 2026verified

Depreciation & amortisation
2023
298.0 m
2024
298.0 m
2025
403.0 m

SEC (XBRL)· 18 Feb 2026verified

EBITDA
2023
1.4 bn ≈
2024
356.0 m ≈
2025
585.0 m ≈

SEC (XBRL)· 18 Feb 2026derived

Interest expense
2023
90.0 m
2024
115.0 m
2025
139.0 m

SEC (XBRL)· 18 Feb 2026verified

Pre-tax income
2023
1.1 bn
2024
19.0 m
2025
80.0 m

SEC (XBRL)· 18 Feb 2026verified

Income tax
2023
207.0 m
2024
-26.0 m
2025
-10.0 m

SEC (XBRL)· 18 Feb 2026verified

Net income
2023
769.0 m
2024
7.0 m
2025
27.0 m

SEC (XBRL)· 18 Feb 2026verified

Diluted EPS
2023
7.65
2024
0.06
2025
0.27

SEC (XBRL)· 18 Feb 2026verified

Weighted average diluted shares
2023
100.5 m
2024
100.5 m
2025
100.5 m

SEC (XBRL)· 18 Feb 2026verified

Dividend per share
2023
—
2024
—
2025
—

SEC (XBRL)· 23 Feb 2022verified

Balance sheet · USD

Cash
2023
581.0 m
2024
987.0 m
2025
511.0 m

SEC (XBRL)· 18 Feb 2026verified

Receivables
2023
286.0 m
2024
295.0 m
2025
235.0 m

SEC (XBRL)· 18 Feb 2026verified

Inventories
2023
604.0 m
2024
502.0 m
2025
472.0 m

SEC (XBRL)· 18 Feb 2026verified

Current assets
2023
2.2 bn
2024
1.8 bn
2025
1.3 bn

SEC (XBRL)· 18 Feb 2026verified

Property, plant & equipment, net
2023
—
2024
—
2025
—

SEC (XBRL)· 04 May 2021verified

Goodwill
2023
—
2024
—
2025
—

SEC (XBRL)· 22 Feb 2023verified

Total assets
2023
4.7 bn
2024
4.3 bn
2025
3.7 bn

SEC (XBRL)· 18 Feb 2026verified

Accounts payable
2023
530.0 m
2024
538.0 m
2025
415.0 m

SEC (XBRL)· 18 Feb 2026verified

Short-term debt
2023
606.0 m
2024
12.0 m
2025
14.0 m

SEC (XBRL)· 18 Feb 2026verified

Long-term debt
2023
2.1 bn
2024
1.9 bn
2025
1.7 bn

SEC (XBRL)· 18 Feb 2026verified

Current liabilities
2023
1.7 bn
2024
1.1 bn
2025
706.0 m

SEC (XBRL)· 18 Feb 2026verified

Equity
2023
1.0 bn
2024
888.0 m
2025
898.0 m

SEC (XBRL)· 18 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
948.0 m
2024
404.0 m
2025
144.0 m

SEC (XBRL)· 18 Feb 2026verified

Capex
2023
205.0 m
2024
179.0 m
2025
185.0 m

SEC (XBRL)· 18 Feb 2026verified

Free cash flow
2023
743.0 m ≈
2024
225.0 m ≈
2025
-41.0 m ≈

SEC (XBRL)· 18 Feb 2026derived

Investing cash flow
2023
-239.0 m
2024
-121.0 m
2025
-362.0 m

SEC (XBRL)· 18 Feb 2026verified

Financing cash flow
2023
-40.0 m
2024
-482.0 m
2025
-258.0 m

SEC (XBRL)· 18 Feb 2026verified

Dividends paid
2023
453.0 m
2024
151.0 m
2025
0

SEC (XBRL)· 18 Feb 2026verified

Share repurchases
2023
0
2024
0
2025
—

SEC (XBRL)· 19 Feb 2025verified

Computed indicators

Growth

Revenue growth (YoY)
-5.9%
computed by olivLawFY 2025
Revenue CAGR 3Y
-13.1%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
12.8%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
213.8%
computed by olivLawFY 2025
Net income growth (YoY)
285.7%
computed by olivLawFY 2025
Net income CAGR 3Y
-61.2%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
350.0%
computed by olivLawFY 2025
EPS CAGR 3Y
-61.1%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
-118.2%
computed by olivLawFY 2025

Profitability

Gross margin
7.5%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
8.1%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
5.7%
computed by olivLawTTM to 30 Sept 2026
Net margin
2.7%
computed by olivLawTTM to 30 Sept 2026
FCF margin
8.3%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
27.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
6.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
21.6%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
16.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
2.4%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
434.0 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
0.5x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
1.6x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
3.3x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
1.7x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
1.3x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.9x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
1.0 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
207.0 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
819.0 m USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
309.1%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
129.7%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
13 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
23 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
21 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
15 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
4.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
4.8 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
16.3x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
16.3x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
6.1%
computed by olivLawTTM to 30 Sept 2026
P/B
4.0x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
0.4x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
6.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
8.5x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
0.5x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
5.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
18.9%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
0.9%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
0.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Risk

Altman Z
unavailable
input data missing

Valuation

olivLaw classification

Neutral profile

Score: 46 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

43.01 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 4.3 bn USD

Key indicators

Market capitalisation
4.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
16.3x
computed by olivLawTTM to 30 Sept 2026
P/B
4.0x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
6.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
27.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
2.7%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
-5.9%
computed by olivLawFY 2025
Dividend yield
0.9%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 30 Oct 2026
Source: SEC (XBRL)published 03 Nov 2026
verified 2480derived 129

Score by group

  • Valuation64
  • Balance sheet49
  • Quality56
  • Growth0
  • Returns44

Estimated value range

Low
44.59
USD per share
Mid
60.76
USD per share
High
71.87
USD per share
Price: 43.01 USD
The price is below the range
Potential to the central value: 41.3% (value / price − 1)
Margin of safety: 29.2% (1 − price / value)
Agreement between methods: medium · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 21.70 – 196.56 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)114.10 – 196.56 (Mid 144.00)
    WACC 7.9% · starting FCFF 943.9 m USD · terminal value share of EV 77%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA24.93 – 39.69 (Mid 31.17)
    4 companies used · median multiple 4.5x · quartiles 3.7x – 5.6x
    DK, EQNR, MPC, VLO
  • Peers: P/E21.70 – 57.32 (Mid 47.81)
    10 companies used · median multiple 18.1x · quartiles 8.2x – 21.7x
    COP, CVX, DK, EQNR, MPC, PBF, PSX, SUNC, VLO, XOM
  • Dividend discount (DDM)64.26 – 86.42 (Mid 73.71)
Multiple comparisons use the SIC vertical: Petroleum Refining (SIC 2911)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 46/100

FactorValueScoreWeight used
ROIC · Quality21.6%43 (vs peers)10%
Net margin · Quality2.7%35 (vs peers)6%
FCF conversion · Quality309.1%100 (on a fixed band)6%
Revenue CAGR 3Y · Growth-13.1%0 (on a fixed band)8%
EPS CAGR 3Y · Growth-61.1%0 (on a fixed band)8%
Net debt / EBITDA · Balance sheet0.5x50 (vs peers)10%
Interest coverage · Balance sheet3.3x28 (on a fixed band)6%
Current ratio · Balance sheet1.7x78 (on a fixed band)4%
P/E (TTM) · Valuation16.3x60 (vs peers)10%
EV/EBITDA · Valuation6.0x40 (vs peers)10%
FCF yield · Valuation18.9%100 (on a fixed band)8%
Shareholder yield (distributions) · Returns0.5%7 (on a fixed band)6%
Payout ratio (FCF) · Returns2.4%100 (on a fixed band)4%

Score groups

  • Balance sheet49/100 · 3/3 factors with a value
  • Growth0/100 · 2/2 factors with a value
  • Quality56/100 · 3/3 factors with a value
  • Returns44/100 · 2/2 factors with a value
  • Valuation64/100 · 3/3 factors with a value

Memo

CVR ENERGY, INC (CVI). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 7.2 bn USD in 2025; YoY growth -5.9%; net margin 2.7%; ROE 27.5%; net debt/EBITDA 0.5x.

The estimated value range is 44.59–71.87 USD per share (median of 4 methods, agreement: medium); assumptions are illustrative. Against the central value of 60.76 USD, the price of 43.01 USD leaves a potential of 41.3% (value / price − 1) and a margin of safety of 29.2% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 46/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • FCF conversion: 309.1%
  • Current ratio: 1.7x
  • FCF yield: 18.9%
  • Payout ratio (FCF): 2.4%
  • The price is below the estimated value range

What contradicts it

  • Revenue CAGR 3Y: -13.1%
  • EPS CAGR 3Y: -61.1%
  • Interest coverage: 3.3x
  • Shareholder yield (distributions): 0.5%

Versus the vertical median

Petroleum Refining (SIC 2911) · same industry (4-digit SIC) · compared with 17 companies

Multiples and returns vs the median

P/E
16.3x
vertical median 18.1x
below median (−10.0%)
EV/EBITDA
6.0x
vertical median 5.3x
above median (+14.0%)
P/S
0.4x
vertical median 0.7x
below median (−41.2%)
P/B
4.0x
vertical median 2.8x
above median (+44.5%)
ROE
27.5%
vertical median 14.2%
above median (+94.2%)
Net margin
2.7%
vertical median 7.0%
below median (−61.3%)
EBIT margin
5.7%
vertical median 8.0%
below median (−28.4%)
Revenue YoY
-5.9%
vertical median -4.4%
below median
Net debt/EBITDA
0.5x
vertical median 0.2x
above median (+123.8%)
Dividend yield
0.9%
vertical median 1.9%
below median (−51.8%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
XOMExxonMobil Holdings Corporation701.6 bn27.79.8%7.6%−5.0%+46% / +65%
CVXChevron Corp428.7 bn20.812.2%9.6%−6.8%+44% / +51%
COPConocoPhillips164.5 bn18.114.2%14.7%+7.7%+54% / +18%
EQNREquinor Asa107.0 bn22.112.2%4.7%+2.6%+87% / +34%
MPCMarathon Petroleum Corporation106.9 bn7.772.6%8.4%−4.4%+103% / +163%
VLOValero Energy Corp101.9 bn8.250.1%8.4%−5.5%+107% / +191%
PSXPhillips 66101.3 bn8.341.1%7.5%−7.5%+90% / +101%
YPFYPF Sociedad Anonima16.4 bn—-7.4%-4.5%−4.4%+13% / +151%
CVICvr Energy, Inc4.3 bn16.327.5%2.7%−5.9%+18% / +32%
IEPIcahn Enterprises L.P.4.0 bn——-9.4%−3.6%−34% / −68%
DKDelek Us Holdings, Inc.4.0 bn18.262.6%1.9%−9.5%+69% / +141%
CLMTCalumet, Inc.3.8 bn——-3.0%−1.2%+126% / +153%
SUNCSunococorp LLC3.4 bn23.8—0.4%+11.1%+26% / unavailable
IMOImperial Oil Limited——25.2%10.9%−8.6%+29% / +126%
PBFPbf Energy Inc.—3.241.1%7.0%−11.4%+111% / +64%
BPBp PLC——0.1%0.0%−1.1%+26% / +26%
SUNSunoco LP———2.9%+11.1%+15% / +18%
SUSuncor Energy Inc——13.2%11.3%−4.6%+61% / +118%

1- and 3-year price returns: for CVI from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
23.00
Total return -47% · Per year -47%
40.87
Total return -5% · Per year -5%
61.84
Total return 44% · Per year 44%
3 years
18.26
Total return -58% · Per year -25%
36.88
Total return -14% · Per year -5%
61.84
Total return 44% · Per year 13%
5 years
14.50
Total return -66% · Per year -20%
33.29
Total return -23% · Per year -5%
61.84
Total return 44% · Per year 8%
What moves the 3-year price the most
  • Exit P/E± 9.22
  • Net margin± 6.45
  • Annual revenue growth± 5.83
  • Annual dilution± 0.54

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 29 Jul 2026; since then the company filed 8-K (03 Nov 2026 · results), 10-Q (03 Nov 2026).

In brief

CVR Energy is a diversified holding company that refines and markets fuels in the US mid-continent and, through its stake in CVR Partners, produces nitrogen fertilizers. In the second quarter of 2026 the company reported adjusted EBITDA of 209 million USD, supported by refining margins and high capacity utilization amid volatile energy prices linked to Middle East conflicts.

SWOT

Strengths

  • Refinery locations close to crude sources give a transportation cost advantage over competitors.
  • Redundant refining units allow processing to continue even when part of the plant is down for maintenance.
  • The stake in CVR Partners adds fertilizer cash flows separate from the refining cycle.

Weaknesses

  • The lack of an owned retail network makes the company dependent on third parties for product outlets.
  • Geographic concentration limits diversification compared with larger competitors.
  • Ending renewable diesel production removed a revenue source that depended on government incentives.

Opportunities

  • Planned projects such as the Wynnewood alkylation expansion could increase premium gasoline output.
  • The option to feed natural gas at Coffeyville could give fertilizer cost flexibility.
  • Current market conditions could support strategic transactions and debt reduction, according to management.

Threats

  • Volatility in crude and product prices could quickly compress refining margins.
  • Subsidized fertilizer imports from other countries could put pressure on US prices.
  • Changes in trade and fuel regulation could alter the economics of the business.

Risks

  • Refining margin volatilityhigh

    Margins depend on the spread between product prices and crude prices, which are influenced by factors largely beyond the company's control 1. Sharp declines could affect results and cash flow.

  • Regional market dependencemedium

    Activity is concentrated in a limited geographic area, exposing the company to local economic conditions and seasonal swings 1.

  • Renewable fuel regulationmedium

    Changes to the RFS standard and tax credits could affect compliance costs and the economics of other lines of business 1.

  • Environmental obligationsmedium

    Agreements with environmental authorities require new installations, and delays or cost overruns could affect capital plans 2.

  • Geopolitical uncertaintyhigh

    Conflicts in the Middle East and Ukraine could disrupt supply and prices in unpredictable ways 2.

Investment thesis

What would need to be true (bull case)

  • High capacity utilization and improved margins in the latest quarter could continue if tension in energy markets persists.
  • The stake in CVR Partners provides fertilizer income that could offset the cyclicality of refining.
  • Capacity and feedstock flexibility projects could improve asset economics over the medium term.

What would break the thesis

  • Refining margins were very weak in the past, and a return of oversupply could quickly reduce results.
  • The controlling shareholder structure could limit strategic freedom or the interest of outside investors.
  • Consolidated debt and capital spending could restrict dividend capacity if results deteriorate.

What to watch

  • Refining margins and throughput in the Petroleum SegmentQ3 2026
  • Completion of the East Dubuque turnaround and ammonia expansionQ3 2026
  • Timing of the Wynnewood alkylation project, expected late 20272027
  • Any strategic transactions involving IEP and the evolution of debtnext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 29 Jul 2026; since then the company filed 8-K (03 Nov 2026 · results), 10-Q (03 Nov 2026).

The business

CVR Energy, Inc. is a diversified holding company formed in 2006, primarily engaged in petroleum refining and marketing, in renewable fuels until the end of 2025, and in nitrogen fertilizer manufacturing through its interest in CVR Partners, LP. The petroleum business runs two refineries, in Coffeyville (Kansas) with a nameplate capacity of 132,000 bpd 1, and in Wynnewood (Oklahoma) with 74,500 bpd 1. The company trades on the NYSE as CVI, and IEP owned approximately 70% of its stock at the end of 2025 1.

Segments

Nitrogen Fertilizer

The Nitrogen Fertilizer Segment, operated through CVR Partners, produces ammonia and UAN at the Coffeyville and East Dubuque facilities. Ammonia utilization reached 99 percent in the second quarter of 2026, and the announced distribution was 6.08 USD per common unit 3. CVR Energy holds approximately 37% of the common units of CVR Partners 2.

Market context

The refining market in the mid-continent is concentrated and competitive, and margins vary sharply with crude and product prices and with seasonal demand, gasoline demand being higher in summer 1. The nitrogen fertilizer market is also volatile and depends on agricultural demand and international trade. The company has limited geographic exposure, which makes it more sensitive to regional economic conditions than more diversified competitors 1.

Trends

  • Middle East conflictmixed

    The Iran War that began in February 2026 disrupted trade routes and raised oil and fertilizer prices, which supported refining and nitrogen margins 23. This effect could reverse if tensions ease quickly.

  • RFS policy and renewable creditsmixed

    Changes to the Renewable Fuel Standard and RIN obligation relief from the EPA reduced compliance costs, yet the renewable diesel business was ended by reverting the RDU in December 2025 1.

  • Seasonal fuel demandtailwind

    Gasoline demand rises in summer and diesel demand during planting and harvest, which typically makes the second and third calendar quarters stronger than the others 1.

  • Environmental compliance costsheadwind

    Investment in flare gas recovery and other upgrades required by EPA settlements adds capital spending that could limit cash flow in the coming period 2.

Competitive position

In the mid-continent region CVR Energy competes with the CHS, HF Sinclair, Phillips 66 and Valero refineries, as well as with traders and refineries on the Gulf Coast, in the Great Lakes area and in the Texas panhandle 1. The company has no retail business, so it depends on third parties for outlets and may be less able to absorb weak refining margins 1.

  • CHS Inc. (McPherson Refinery)

    Direct competitor in the mid-continent region through its McPherson refinery.

  • HF Sinclair Corporation

    Competes through its El Dorado and Tulsa refineries in the same area.

  • Phillips 66 Company

    Competes through its Ponca refinery in the mid-continent region.

  • Valero Energy Corporation

    Competes through its Ardmore refinery in the region.

News & filings

In the press

SEC filings

  • Current report03 Nov 2026
    Other events · Financial statements and exhibits
  • Current report03 Nov 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Current report03 Nov 2026
    Material agreement · Item 3.02 · Regulation FD disclosure · Financial statements and exhibits
  • Quarterly report03 Nov 2026
  • Current report08 Sept 2026
    Regulation FD disclosure · Financial statements and exhibits
  • Quarterly report29 Jul 2026
  • Current report29 Jul 2026
    Results of operations · Regulation FD disclosure · Financial statements and exhibits
  • Current report23 Jun 2026
    Departure or appointment of officers · Other events · Financial statements and exhibits
  • Current report05 Jun 2026
    Shareholder vote
  • Current report12 May 2026
    Regulation FD disclosure · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / CVR Energy, Inc. · 18 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / CVR Energy, Inc. · 29 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / CVR Energy, Inc. · 29 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.