بإذنك، نستخدم تحليلات محدودة تراعي الخصوصية لفهم مسارات البحث الفعالة. لا نستخدم أدوات تتبع إعلانية أو تسجيل الجلسات. يمكنك تغيير هذا الخيار في التفضيلات. اقرأ سياسة الخصوصية.
Quote this valuation with its source: Fair value, Potential value and the price at analysis.
FAQ
CF — frequently asked questions
Is CF Industries Holdings, Inc. overvalued?
In our latest published analysis dated 2026-10-11, CF looks modestly undervalued. The price recorded at analysis is 112 USD versus our fair value of 119 USD; the high endpoint is presented separately as potential value of 190 USD. That implies roughly 6.6% upside to fair value at that date.
Our latest published report, analyzed 2026-10-11, gives CF a fair value of 119 USD and a potential value of 190 USD. The conclusion is triangulated across multiple valuation models and weighted by reliability for CF Industries Holdings, Inc.'s archetype; it is a dated research output, not a live price.
Should I buy CF now?
Our latest published rating for CF, analyzed 2026-10-11, is Hold. CF Industries Holdings, Inc. looks modestly undervalued at the analysis-date price of 112 USD versus fair value of 119 USD; potential value is 190 USD. This is research for educational purposes, not personalized investment advice.
What are the biggest risks for CF?
The dedicated bear-case section in our report analyzed 2026-10-11 documents CF Industries Holdings, Inc.'s material risks, evidence, thresholds, and thesis-invalidation conditions. Scenario-specific explanations remain in that section so the report does not repeat or decontextualize them elsewhere.
What is CF's rating?
Our latest published rating for CF, analyzed 2026-10-11, is Hold, with a published moat assessment of 7.5/10 (Narrow). It reflects our fair value of 119 USD, the potential value of 190 USD, and the price recorded at analysis (112 USD).
لم تتم ترجمة هذا التقرير بعد. قم بالتحديث خلال بضع دقائق بمجرد أن تلحق قائمة انتظار الترجمة بالركب.
§1 الملخص التنفيذيEN
الإجابة في 30 ثانيةHold
السعر مقابل القيمة
Price
$111.54
Fair value
$118.88
Potential value
$189.69
As of
2026-10-09
لماذا قد تنجح الفرضية
The biggest opportunity lies in the structural inflation of global capital replacement costs, which has permanently lifted greenfield urea incentive pricing, alongside high-margin commercialization of certified low-carbon ammonia contracts in Europe and industrial DEF volume expansion that yield returns well above CF cost of capital.
ما الذي سيغيّر تقييمنا
European TTF natural gas prices falling below $6/MMBtu sustainably, or a surge in low-cost merchant nitrogen export capacity exceeding 5 million tons annually.
We rate CF Industries Holdings Inc. a Hold with a Fair value of $118.88 per share against the report-date price of $111.54 on October 9, 2026, as structural North American natural gas cost advantages and disciplined share repurchases are balanced by cyclical nitrogen pricing moderation.4
The house rating is Hold. For an ordinary investor, this means maintaining existing positions without adding fresh capital or selling out, as the risk-reward profile is balanced at current trading levels.
The report was prepared at a share price of $111.54 on October 9, 2026. This represents a 6.58% implied return to our Fair value of $118.88 per share, while Potential value extends to $189.69 per share under extended global nitrogen supply tightness and clean energy commercialization.
The primary risk that would alter our thesis is a rapid compression of global natural gas price spreads or an influx of new global merchant capacity. If European gas prices soften or Middle Eastern supply expands, global nitrogen benchmarks would decline, compressing CF operating margin toward cyclical trough levels and depressing operating cash flow.5
The primary driver supporting the business is CF structural feedstock cost advantage, utilizing low-cost North American natural gas to produce nitrogen at costs well below marginal European and Asian competitors. This advantage generates robust through-cycle cash flow, which management deploys into strategic growth and aggressive share repurchases that compound per-share value.5
Structural Feedstock Advantage
North American natural gas pricing structures ensure cash costs sit at the lower decile of the global nitrogen production curve, preserving profitability even in downcycles.5
Aggressive Share Cannibalization
Continuous share repurchases have reduced share count by over 6% since FY2025, magnifying per-share free cash flow compounding.4,6
Cost Advantage via Low-Cost North American Feedstock
Structural access to abundant, low-cost North American natural gas via direct pipeline connections provides CF a durable cash cost advantage over marginal global nitrogen producers relying on imported LNG or European TTF gas.5
توصية الدار
CF Industries is rated Hold because the shares trade within 6.58% of our Fair value of $118.88 per share, balancing structural North American feedstock advantages against expected cyclical nitrogen price normalization.
نظرة عامة على الشركة
CF Industries Holdings Inc. is a leading global manufacturer and distributor of nitrogen products, utilizing atmospheric nitrogen and hydrogen from natural gas via the Haber-Bosch process to produce anhydrous ammonia. The company sells ammonia directly or upgrades it into granular urea, urea ammonium nitrate (UAN), and diesel exhaust fluid (DEF), with primary end-market applications in crop nutrition and industrial emissions control.
The business operates primarily across North America, which accounted for $5,994 million of $7,084 million in FY2025 consolidated net sales, with the United States generating $5,338 million. Its major customer base includes cooperatives, retailers, and industrial users, with principal customer CHS accounting for 13% of consolidated net sales in FY2025. CF offers customers forward-pricing sales programs, positioning inventory through its extensive terminal and barge network to serve critical seasonal application windows.
§2 السيناريو الهبوطيEN
Under a synchronized cyclical stress test combining global nitrogen price deflation, European natural gas spread compression, and domestic agricultural demand softening, CF operating margins would contract from 32.47% in FY2025 toward historical trough levels. Revenue would decline below the consensus FY2027 estimate of $7.35 billion, while operating cash flows would compress. Under this stress scenario, capital allocation flexibility would narrow, forcing management to curb share repurchases to protect the balance sheet against its guided $950 million net capital expenditure budget.
Operating cash flow compression limits discretionary capital deployment and curtails share repurchases.
The downside scenario reflects a cyclical contraction where global nitrogen benchmark prices decline toward historical cyclical trough levels. A narrowing feedstock cost spread reduces CF operating profit margins while top-line revenues contract. Under these conditions, operating cash flows diminish, constraining capital return flexibility and requiring management to prioritize balance sheet liquidity over common share repurchases.
كيف يمكن أن تفشل هذه الأطروحة
Severe global nitrogen price deflation driven by European gas spread compression and Middle East supply expansion.
Late Q2 2026 saw global urea prices soften and US domestic prices dip below international import parity. In the FY2016 cyclical trough, CF operating margin fell to -0.71% with operating income of $539 million on $3,685 million of revenue. A breach below 20.0% operating margin would compress operating cash flows and impair through-cycle valuation.4,5
FV impact
إشارات الإنذار المبكر للمراقبة
التطورات الخمسة التي قد تضعف أطروحتنا الاستثمارية.
Global nitrogen price deflation compressing gross profit spreads faster than feedstock cost adjustments.
الحالي:32.47% (FY2025)
تنبيه إذا< 20.0%
02
§3 الميزة التنافسيةEN
Narrow
CF Industries possesses a narrow economic moat grounded in structural feedstock cost advantages and efficient scale across its manufacturing and distribution network. By utilizing North American natural gas from Henry Hub and localized pipeline basins, CF operates at cash costs substantially below marginal European producers relying on Dutch TTF gas or Asian producers importing LNG. This ensures that even during global price corrections, CF maintains positive cash margins while marginal global plants curtail production.
The moat is further protected by an inland river, rail, pipeline, and storage terminal network across the North American agricultural heartland. This infrastructure provides reliable delivery during compressed seasonal application windows, allowing CF to earn a premium over seaborne imports and securing stable off-take partnerships such as CHS, which represented 13% of consolidated sales in FY2025.
الربح الاقتصادي
CF Industries consistently generates returns on invested capital above its cost of capital through commodity cycles, supported by its structural cost advantage. With a computed weighted average cost of capital of 7.27% and pre-tax cost of debt of 5.76%, CF generated $1,455 million in net income on $7,084 million in revenue in FY2025, and $878 million in operating cash flow in Q2 2026 alone, validating ongoing economic profit creation.2,4,6
7.5/ 10
Narrow
Sources of advantage
01Cost Advantage via Low-Cost North American Feedstock — Structural access to abundant, low-cost North American natural gas via direct pipeline connections provides CF a durable cash cost advantage over marginal global nitrogen producers relying on imported LNG or European TTF gas.Wide
02Inland Distribution Network and Logistics Integration — Irreplaceable river barge, pipeline, and Midwest terminal infrastructure creates a regional logistics barrier and deep supply integration with key agricultural co-ops like CHS, shielding core domestic volumes from international coastal import competition.Moderate
03Efficient Scale in Nitrogen Manufacturing — World-scale manufacturing complexes such as Donaldsonville operate with massive volume efficiencies and elevated greenfield replacement costs that deter new capacity construction.Moderate
التهديدات المعروفة للميزة التنافسية
التهديد
الخطورة
الجدول الزمني
التخفيف
Narrowing of global natural gas price spreads if European TTF prices decline or North American Henry Hub prices increase.
high
12-24 months
Low-cost pipeline interconnects, multi-plant operational flexibility, and global export access from the Donaldsonville deepwater terminal.
Global merchant nitrogen capacity additions from low-cost gas producing jurisdictions such as the Middle East or North Africa.
الصفوف: معدل الخصم (Ke للأرباح؛ WACC للتدفقات النقدية). الأعمدة: النمو النهائي.
القيمة العادلة
تغير المدة (سنوات)
-5
-2
0
+2
+5
القيمة العادلة
118.02 US$
118.46 US$
118.88 US$
119.28 US$
119.85 US$
مدة الميزة التنافسية: 5 سنوات في الحالة الأساسية المميزة. تبقى الافتراضات الأخرى ثابتة.
مرجع الحساسية
The highlighted cell is Fair value when every assumption sits at its base level ($118.88). Each row and column shows what Fair value becomes when one assumption moves.
منحدر التدفق النقدي الحر
A free-cash-flow drop test is not available in this run; use the discount-rate and terminal-growth grid as the primary valuation pressure test.
Domestic agricultural demand absorbs core production volumes across the Midwest distribution network.
The base scenario projects an intrinsic target of $118.88, representing an implied return of 6.6% with an assessed probability of 55.0%. This modal path assumes CF maintains full utilization across its low-cost North American manufacturing footprint while realized nitrogen selling prices moderate from peak levels toward sustainable mid-cycle economics. Ongoing capital discipline channels operating cash flow into planned maintenance and steady share buybacks, driving steady through-cycle per-share value compounding.
Sustained high European and Asian energy costs keep marginal global nitrogen production curtailed.
Tight global supply-demand balance extends through the end of the decade, supporting premium realized prices.
High-margin commercialization of low-carbon ammonia contracts and industrial DEF initiatives expand earnings power.
§7 شجرة قرارات الأرباحEN
تجاوز
Upgrade the rating; Re-examine operating cash flow conversion and determine whether domestic pricing reflects sustainable cost curve advantages rather than temporary seasonal application spikes.
المُحفِّز: Consolidated revenue and diluted earnings exceeding consensus estimates driven by elevated realized nitrogen benchmark prices and strong domestic distribution volume.
A decisive earnings beat would demonstrate that structural supply tightness and feedstock advantages are supporting higher cash generation than mid-cycle baseline models anticipate.
متوافق
Maintain Hold; Maintain portfolio exposure while tracking the progression of seasonal ammonia movement and North American natural gas feedstock costs.
المُحفِّز: Results matching consensus expectations with stable seasonal application demand and operating margins tracking mid-cycle baseline levels.
Inline performance confirms that business operations are proceeding according to normalized mid-cycle projections, preserving the balanced risk-reward profile.
دون التوقعات
Downgrade the rating; Evaluate downside risk thresholds, verify whether pricing softness indicates structural oversupply, and trim position sizing if cash conversion deteriorates.
المُحفِّز: Operating margins compressing significantly below expectations due to softer realized prices or unplanned manufacturing facility outages.
An earnings miss would signal that global nitrogen benchmark deflation or domestic operational disruptions are eroding cash margins faster than anticipated.
جودة الأرباح
Operating cash generation demonstrates high earnings quality, with operating cash flow consistently covering net income and capital expenditures without reliance on aggressive revenue accruals. Working capital dynamics reflect typical seasonal fertilizer prepayment cycles and forward sales commitments. Fixed cost absorption remains sensitive to plant operating rates, where unplanned downtime can elevate cost of goods sold through purchased ammonia requirements.
زخم التقديرات
Consensus earnings estimates have remained broadly flat following the second quarter release, balancing steady seasonal demand in North America against moderated global pricing expectations for the upcoming fiscal year.
المقاييس التي يجب مراقبتها قبل الإعلان
01
المقياس:
Henry Hub versus European TTF natural gas price spread
الحاليNorth American natural gas retains a structural cost advantage over European delivered feedstocks.
لماذا يهم
The cost differential between North American and European natural gas determines the global nitrogen cost curve and dictates CF profit margin advantage over marginal overseas producers.
02
المقياس:
Global and domestic urea realized pricing
الحاليGlobal benchmark prices softened late in the second quarter with domestic pricing tracking import parity.
CF generated $2,752 million in operating cash flow in FY2025 against capital expenditures of $950 million, producing normalized owner earnings of $1,830.5 million after deducting $522.5 million in sustaining maintenance capex. In the first half of 2026, operating cash flow reached $1,374 million, including $878 million in Q2 2026. Sustained cash flow generation provides strong liquidity support even during cyclical price corrections.6
تخصيص رأس المال
Management executes a disciplined capital return framework balancing strategic growth, share repurchases, and dividends. Guided net capital expenditures of $950 million for 2026 (consolidated gross capex of approximately $1.3 billion) support maintenance and high-return DEF and clean energy initiatives. Excess are deployed into aggressive share repurchases, reducing diluted average shares from 162.20 million in FY2025 to 151.34 million in October 2026, creating approximately 300 basis points of annual per-share accretion above growth.
CF Industries structural feedstock advantage and disciplined reinvestment policy enable the business to generate returns on invested capital well above its moderate cost of equity of 7.81% and weighted average cost of capital of 7.27%, supporting long-term economic value creation.
Consistently positive spread above WACC of 7.27% through the cycle.
FY2025 operating cash flow funded $950 million in capital expenditure and $1,365 million in share repurchases, with Q2 2026 operating cash flow reaching $878 million.
Robust cash conversion provides self-funding capacity for decarbonization projects without straining balance sheet leverage.
أحدث إيرادات7.1 مليار US$معدل النمو السنوي المركب للإيرادات +7.5%
هامش التشغيل32.5%10 فترات مالية
أحدث تدفق نقدي حر1.8 مليار US$FY2025
صافي الدين164 مليون US$FY2025
تفصيل قائمة الدخلكيف يتحول حجم الأعمال إلى أرباح مُعلنة.
StockMarketAgent.AI
الإيرادات7.1 مليار US$تكلفة الإيرادات−4.4 مليار US$إجمالي الربح2.7 مليار US$المصروفات التشغيلية−424 مليون US$الدخل التشغيلي2.3 مليار US$البنود غير التشغيلية والضرائب−845 مليون US$صافي الدخل1.5 مليار US$
بيانات التاريخ المالي
الإيرادات
7,084,000,000 US$
تكلفة الإيرادات
4,360,000,000 US$
إجمالي الربح
2,724,000,000 US$
المصروفات التشغيلية
424,000,000 US$
الدخل التشغيلي
2,300,000,000 US$
البنود غير التشغيلية والضرائب
-845,000,000 US$
صافي الدخل
1,455,000,000 US$
لمحة عن الميزانية العموميةكيفية الاحتفاظ بالأصول المُبلغ عنها وتمويلها في الفترة المحددة.
StockMarketAgent.AI
تكوين الأصولمصادر التمويل
إجمالي الأصول14.1 مليار US$النقد2 مليار US$الأصول المتداولة3 مليار US$إجمالي الالتزامات6.3 مليار US$الالتزامات المتداولة887 مليون US$حقوق المساهمين7.8 مليار US$
بيانات تفصيل الميزانية العمومية
إجمالي الأصول
14,088,000,000 US$
النقد
1,982,000,000 US$
الأصول المتداولة
2,985,000,000 US$
إجمالي الالتزامات
6,313,000,000 US$
الالتزامات المتداولة
887,000,000 US$
حقوق المساهمين
7,775,000,000 US$
جسر التدفق النقديكيف تحول التدفق النقدي التشغيلي إلى تدفق نقدي حر في FY2025.
StockMarketAgent.AI
تسوية التدفق النقدي التشغيلي
صافي الدخل1.5 مليار US$الإهلاك والإطفاء+898 مليون US$التعويض القائم على الأسهم+45 مليون US$تعديلات تشغيلية أخرى+354 مليون US$التدفق النقدي التشغيلي2.8 مليار US$
تسوية النقد من بداية الفترة إلى نهايتها
النقد في بداية الفترة1.6 مليار US$التدفق النقدي التشغيلي+2.8 مليار US$التدفق النقدي الاستثماري−933 مليون US$التدفق النقدي التمويلي−1.5 مليار US$تأثير سعر الصرف+33 مليون US$النقد في نهاية الفترة2 مليار US$
2.8 مليار US$ − 950 مليون US$التدفق النقدي الحر 1.8 مليار US$
بيانات جسر التدفق النقدي
صافي الدخل
1,455,000,000 US$
التدفق النقدي التشغيلي الداخل
2,752,000,000 US$
الإهلاك والإطفاء
898,000,000 US$
التعويض القائم على الأسهم
45,000,000 US$
تعديلات تشغيلية أخرى
354,000,000 US$
التدفق النقدي التشغيلي
2,752,000,000 US$
النقد المتاح
4,399,000,000 US$
النقد في بداية الفترة
1,614,000,000 US$
تأثير سعر الصرف
33,000,000 US$
التدفق الاستثماري الخارج
933,000,000 US$
التدفق التمويلي الخارج
1,484,000,000 US$
صافي إصدار الدين
245,000,000 US$
إعادة شراء الأسهم
1,365,000,000 US$
أرباح الأسهم المدفوعة
326,000,000 US$
أنشطة تمويلية أخرى
38,000,000 US$
النقد في نهاية الفترة
1,982,000,000 US$
التدفق النقدي الاستثماري
-933,000,000 US$
التدفق النقدي التمويلي
-1,484,000,000 US$
الإيرادات والأرباحكيف يتحول حجم الأعمال إلى أرباح مُعلنة.
النقد والدينالسيولة المتاحة مقارنة بإجمالي الاقتراض.
توليد النقدالتدفق النقدي التشغيلي مقارنة بالتدفق النقدي الحر.
CF Industries Holdings Inc. (CF) trades at 12.2x forward earnings against a peer median of 16.4x. Its EV/EBITDA of 5.6x compares with a peer median of 14.4x. The comparison uses 4 peers: Corteva Inc., DuPont de Nemours Inc., Martin Marietta Materials Inc. and Dow Inc., as of 2026-10-10 to 2026-10-11.
§10 الصناعة والدورةEN
مرحلة الدورة
Expansion
Management highlighted that elevated global capital costs and engineering expenses have structurally raised the urea incentive price required to bring new greenfield capacity online, restricting global supply growth through 2029-2030. Simultaneously, CF is deploying $950 million in annual net capex toward asset maintenance and strategic decarbonization projects.5,6
دورة صعودية
In an extended bull cycle, elevated global energy prices and geopolitical friction maintain high European TTF gas and LNG prices, forcing curtailments at high-cost merchant ammonia producers. Simultaneously, strong global grain demand incentivizes maximum crop acreage and fertilizer application, driving realized nitrogen prices higher and expanding operating margins above 34.5%.
دورة هبوطية
In a bear cycle, rapid European gas market normalization and increased merchant supply from the Middle East depress global nitrogen benchmarks. In historical troughs such as FY2016, CF operating income compressed to $539 million on $3,685 million revenue, illustrating that agricultural commodity downturns compress cash flows and test capital allocation flexibility.
الاتجاهات طويلة الأمد
الاتجاه
التأثير
ملاحظة
Global Food Security and Crop Yield Requirements
positive
Rising global population and dietary protein transitions demand intensive crop production and regular nitrogen nutrient application, supporting long-term demand growth of 1.5% to 2.0% annually.
Industrial Decarbonization and Low-Carbon Ammonia Demand
positive
Global emissions policies, particularly the European Union Carbon Border Adjustment Mechanism, create premium market opportunities for certified low-carbon ammonia and industrial DEF.
التموضع
CF Industries is positioned at the lowest decile of the global nitrogen cost curve due to its access to North American natural gas feedstocks and fully integrated river, pipeline, and terminal infrastructure. With 75.35% of FY2025 net sales generated in the United States ($5,338 million of $7,084 million), CF captures domestic Midwest distribution premiums while retaining deepwater export capabilities at Donaldsonville to serve transatlantic and South American markets opportunistically.5,7
§11 إدارة المراكزEN
حجم المركز
3-5%
A moderate allocation of 3-5% reflects CF Industries robust through-cycle cash generation and low-cost feedstock advantage, balanced against cyclical price normalization risk and a narrow 6.58% upside to our Fair value of $118.88 per share.
المخاطر
Risk management centers on monitoring the spread between North American Henry Hub natural gas and European TTF benchmarks, tracking quarterly capacity utilization and unplanned downtime at major complexes like Yazoo City and Donaldsonville, and verifying that annual net capital expenditures do not exceed the guided $950 million envelope.
شرائح الدخول
المستوى
إجراء
لماذا
$105.00 - $115.00
Hold / No Action
Shares trade within fair valuation band (Fair value $118.88); maintain current exposure without adding capital.
$90.00 - $95.00
Accumulate on Pullback
Approaching cyclical baseline cash flow support and forward earnings bear floor, offering a wider margin of safety.
Proponents argue that escalating global capital replacement costs have permanently elevated mid-cycle nitrogen prices, while low-carbon ammonia contracts and aggressive share repurchases will drive per-share value toward Potential value of $189.69.5
Base Perspective
Hold
The base view recognizes CF structural North American feedstock advantage and disciplined capital allocation, but concludes that 6.58% upside to Fair value of $118.88 adequately discounts upcoming cyclical moderation in FY2027.1
Bear Perspective
Avoid
Skeptics caution that CF Industries' structural margin advantage depends on low North American Henry Hub feedstock costs relative to European marginal producers. A narrowing of the Henry Hub vs. European TTF natural gas price spread below $5/MMBtu, combined with global capacity additions exceeding 5 million tons, would flatten the global nitrogen cost curve and depress urea prices.5
§14 التوصية النهائيةEN
إجراء
احتفاظ
We recommend a Hold on CF Industries Holdings Inc. at the report-date price of $111.54 as of October 9, 2026, which sits 6.17% below our Fair value of $118.88 per share.4
While structural North American natural gas advantages and ongoing share count reductions provide downside support, current valuation appropriately captures mid-cycle earnings power against expected nitrogen price normalization in FY2027.
§15ملاحظاتك
دوّن أطروحتك الاستثمارية وحجم مركزك وأسئلة المتابعة. تبقى على هذا الجهاز، ولا يراها أحد سواك.
ملاحظات خاصة
مرئية لك وحدك. محفوظة على هذا الجهاز.
لا أحرف
Sources
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
0%
Operating margin 6 points lower throughout
Trigger
Within 18 months
Agricultural downcycle and global trade curtailments driving prolonged top-line contraction.
Consensus forecasts an 11.20% revenue drop in FY2027 to $7.35 billion. If global grain prices decline and planted acreage softens, revenue contraction exceeding 15.0% year-over-year would erode fixed cost absorption across inland production assets.1
FV impact
-4.6%
Revenue and EPS growth 10 points lower for five years
The bull scenario yields a target of $189.69, reflecting an implied return of 70.1% with an assessed probability of 20.0%. Under this outcome, persistent global energy constraints and elevated capital replacement costs restrict competing greenfield additions, keeping global nitrogen supply tight. CF maximizes production across its inland network, realizes premium pricing on low-carbon ammonia export agreements, and redeploys elevated free cash flows into accelerated share repurchases, lifting equity value toward Potential value $189.69.
Urea pricing directly drives top-line revenue and gross margin generation across the manufacturing network.
القيمة العادلة370.84 US$Report-date price482.27 US$
تاريخ التقييم
الميزة التنافسيةNarrow
بطاقة تقييم الاستثمار59 / 100
Dow Inc.DOW
السعر / القيمة العادلة
القيمة العادلة28.37 US$Report-date price28.42 US$
تاريخ التقييم
الميزة التنافسيةNone
بطاقة تقييم الاستثمار47 / 100
الهامش
CF
CF Industries Holdings Inc.
$16.9B
12.2x
2.2x
5.6x
29.9%
—
CTVA
Corteva Inc.
$8.8B
11.6x
1.8x
18.1x
4.3%
12.8%
DD
DuPont de Nemours Inc.
$17.6B
16.3x
2.5x
12.3x
1.8%
14.2%
MLM
Martin Marietta Materials Inc.
$34.0B
22.1x
5.1x
16.5x
8.9%
20.2%
DOW
Dow Inc.
$20.5B
16.5x
0.5x
9.4x
-5.5%
11.6%
Higher Global Capital Replacement and Construction Costs
positive
Inflation in industrial construction, labor, and engineering has substantially increased the greenfield incentive price for new nitrogen facilities, raising barriers to entry for marginal capacity additions.
Below 65.0%
Re-evaluate domestic distribution advantage and model higher exposure to volatile merchant export netbacks.
