Khi được bạn cho phép, chúng tôi sử dụng phân tích giới hạn, chú trọng quyền riêng tư để hiểu hành trình nghiên cứu nào hiệu quả. Chúng tôi không dùng trình theo dõi quảng cáo hoặc ghi lại phiên. Bạn có thể thay đổi lựa chọn này trong Tùy chọn. Đọc Chính sách quyền riêng tư.
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).
Báo cáo này chưa được dịch. Hãy làm mới sau vài phút khi hàng đợi dịch xử lý xong.
§1 Tóm tắt điều hànhEN
Câu trả lời trong 30 giâyHold
Giá so với giá trị
Giá
$111.54
Giá trị hợp lý
$118.88
Giá trị tiềm năng
$189.69
Tính đến
2026-10-09
Vì sao luận điểm có thể đúng
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.
Điều gì sẽ thay đổi quan điểm của chúng tôi
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
Khuyến nghị của hãng
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.
Tổng quan công ty
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 Kịch bản tiêu cựcEN
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.
Các cách luận điểm này có thể đổ vỡ
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
Tín hiệu cảnh báo sớm cần theo dõi
Năm diễn biến có thể làm suy yếu luận điểm đầu tư của chúng tôi.
Global nitrogen price deflation compressing gross profit spreads faster than feedstock cost adjustments.
Hiện tại:32.47% (FY2025)
Cảnh báo nếu< 20.0%
02
§3 Lợi thế cạnh tranhEN
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.
Lợi nhuận kinh tế
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
Mối đe dọa đã biết với lợi thế cạnh tranh
Mối đe dọa
Mức độ
Mốc thời gian
Giảm thiểu
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.
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.
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 Cây quyết định lợi nhuậnEN
Vượt
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.
Kích hoạt: 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.
Đúng kỳ vọng
Maintain Hold; Maintain portfolio exposure while tracking the progression of seasonal ammonia movement and North American natural gas feedstock costs.
Kích hoạt: 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.
Hụt
Downgrade the rating; Evaluate downside risk thresholds, verify whether pricing softness indicates structural oversupply, and trim position sizing if cash conversion deteriorates.
Kích hoạt: 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.
Chất lượng lợi nhuận
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.
Xu hướng dự báo
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.
Chỉ số cần theo dõi trước khi công bố
01
Chỉ số:
Henry Hub versus European TTF natural gas price spread
Hiện tạiNorth American natural gas retains a structural cost advantage over European delivered feedstocks.
Vì sao quan trọng
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
Chỉ số:
Global and domestic urea realized pricing
Hiện tạiGlobal 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
Phân bổ vốn
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 $878 million.
Robust cash conversion provides self-funding capacity for decarbonization projects without straining balance sheet leverage.
Phân tích báo cáo kết quả kinh doanhQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
StockMarketAgent.AI
Doanh thu7,1 T US$Giá vốn doanh thu−4,4 T US$Lợi nhuận gộp2,7 T US$Chi phí hoạt động−424 Tr US$Lợi nhuận hoạt động2,3 T US$Các khoản ngoài hoạt động và thuế−845 Tr US$Lợi nhuận ròng1,5 T US$
Dữ liệu lịch sử tài chính
Doanh thu
7.084.000.000 US$
Giá vốn doanh thu
4.360.000.000 US$
Lợi nhuận gộp
2.724.000.000 US$
Chi phí hoạt động
424.000.000 US$
Lợi nhuận hoạt động
2.300.000.000 US$
Các khoản ngoài hoạt động và thuế
-845.000.000 US$
Lợi nhuận ròng
1.455.000.000 US$
Tổng quan bảng cân đối kế toánCách tài sản đã báo cáo được nắm giữ và tài trợ trong kỳ đã chọn.
StockMarketAgent.AI
Cơ cấu tài sảnNguồn tài trợ
Tổng tài sản14,1 T US$Tiền mặt2 T US$Tài sản ngắn hạn3 T US$Tổng nợ phải trả6,3 T US$Nợ ngắn hạn887 Tr US$Vốn chủ sở hữu7,8 T US$
Dữ liệu phân tích bảng cân đối kế toán
Tổng tài sản
14.088.000.000 US$
Tiền mặt
1.982.000.000 US$
Tài sản ngắn hạn
2.985.000.000 US$
Tổng nợ phải trả
6.313.000.000 US$
Nợ ngắn hạn
887.000.000 US$
Vốn chủ sở hữu
7.775.000.000 US$
Cầu nối dòng tiềnDòng tiền từ hoạt động chuyển thành dòng tiền tự do như thế nào trong FY2025.
StockMarketAgent.AI
Đối chiếu dòng tiền hoạt động
Lợi nhuận ròng1,5 T US$Khấu hao và phân bổ+898 Tr US$Thù lao bằng cổ phiếu+45 Tr US$Điều chỉnh hoạt động khác+354 Tr US$Dòng tiền hoạt động2,8 T US$
Đối chiếu tiền đầu kỳ đến cuối kỳ
Tiền đầu kỳ1,6 T US$Dòng tiền hoạt động+2,8 T US$Dòng tiền đầu tư−933 Tr US$Dòng tiền tài chính−1,5 T US$Ảnh hưởng tỷ giá+33 Tr US$Tiền cuối kỳ2 T US$
2,8 T US$ − 950 Tr US$Dòng tiền tự do 1,8 T US$
Dữ liệu cầu nối dòng tiền
Lợi nhuận ròng
1.455.000.000 US$
Dòng tiền vào từ hoạt động
2.752.000.000 US$
Khấu hao và phân bổ
898.000.000 US$
Thù lao bằng cổ phiếu
45.000.000 US$
Điều chỉnh hoạt động khác
354.000.000 US$
Dòng tiền hoạt động
2.752.000.000 US$
Tiền sẵn có
4.399.000.000 US$
Tiền đầu kỳ
1.614.000.000 US$
Ảnh hưởng tỷ giá
33.000.000 US$
Dòng tiền ra từ đầu tư
933.000.000 US$
Dòng tiền ra từ tài chính
1.484.000.000 US$
Phát hành nợ ròng
245.000.000 US$
Mua lại cổ phiếu
1.365.000.000 US$
Cổ tức đã trả
326.000.000 US$
Hoạt động tài chính khác
38.000.000 US$
Tiền cuối kỳ
1.982.000.000 US$
Dòng tiền đầu tư
-933.000.000 US$
Dòng tiền tài chính
-1.484.000.000 US$
Doanh thu và lợi nhuậnQuy mô kinh doanh chuyển thành lợi nhuận báo cáo như thế nào.
Tiền mặt và nợThanh khoản sẵn có so với tổng dư nợ.
Tạo dòng tiềnDòng tiền hoạt động so với dòng tiền tự do.
Khả năng sinh lờiDiễn biến biên gộp, biên hoạt động và biên ròng.
Dữ liệu tài chính tại thời điểm được dùng trong phân tích ngày 2026-10-11.
Dữ liệu lịch sử tài chính
Kỳ
Doanh thu
EBITDA
Lợi nhuận ròng
Dòng tiền hoạt động
Dòng tiền tự do
Capex
Khấu hao và phân bổ
Thù lao bằng cổ phiếu
Mua lại cổ phiếu
Cổ tức đã trả
Phát hành nợ ròng
Dòng tiền đầu tư
Dòng tiền tài chính
Tiền đầu kỳ
Tiền cuối kỳ
Tiền mặt và đầu tư
Tổng nợ
Biên hoạt động
ROIC
WACC
Chênh lệch ROIC−WACC
2016-12-31
3,7 T US$
588 Tr US$
-277 Tr US$
617 Tr US$
-1,6 T US$
2,2 T US$
678 Tr US$
19 Tr US$
—
280 Tr US$
—
-2,2 T US$
2,4 T US$
—
1,2 T US$
1,2 T US$
5,8 T US$
14,6%
—
5,8%
—
2017-12-31
4,1 T US$
1 T US$
358 Tr US$
1,6 T US$
1,2 T US$
473 Tr US$
883 Tr US$
17 Tr US$
0 US$
280 Tr US$
—
-413 Tr US$
-1,6 T US$
1,2 T US$
835 Tr US$
840 Tr US$
4,7 T US$
5,7%
—
8,7%
—
2018-12-31
4,4 T US$
1,7 T US$
290 Tr US$
1,5 T US$
1,1 T US$
422 Tr US$
888 Tr US$
22 Tr US$
467 Tr US$
280 Tr US$
—
-375 Tr US$
-1,3 T US$
835 Tr US$
682 Tr US$
707 Tr US$
4,7 T US$
17,3%
—
5,6%
—
2019-12-31
4,6 T US$
1,9 T US$
493 Tr US$
1,5 T US$
1,1 T US$
404 Tr US$
875 Tr US$
28 Tr US$
370 Tr US$
265 Tr US$
—
-319 Tr US$
-1,6 T US$
682 Tr US$
287 Tr US$
304 Tr US$
4 T US$
21,9%
—
5,3%
—
2020-12-31
4,1 T US$
1,5 T US$
317 Tr US$
1,2 T US$
922 Tr US$
309 Tr US$
892 Tr US$
25 Tr US$
100 Tr US$
258 Tr US$
—
-299 Tr US$
-542 Tr US$
287 Tr US$
683 Tr US$
763 Tr US$
4 T US$
15,1%
—
4,7%
—
2021-12-31
6,5 T US$
2,6 T US$
917 Tr US$
2,9 T US$
2,4 T US$
514 Tr US$
888 Tr US$
30 Tr US$
539 Tr US$
260 Tr US$
—
-466 Tr US$
-1,5 T US$
683 Tr US$
1,6 T US$
1,7 T US$
3,5 T US$
26,4%
—
4,7%
—
2022-12-31
11,2 T US$
6,3 T US$
3,3 T US$
3,9 T US$
3,4 T US$
453 Tr US$
850 Tr US$
41 Tr US$
1,3 T US$
306 Tr US$
-507 Tr US$
-440 Tr US$
-2,7 T US$
1,6 T US$
2,3 T US$
2,6 T US$
3 T US$
48,2%
—
6,9%
—
2023-12-31
6,6 T US$
3,3 T US$
1,5 T US$
2,8 T US$
2,3 T US$
499 Tr US$
869 Tr US$
37 Tr US$
580 Tr US$
311 Tr US$
0 US$
-1,7 T US$
-1,4 T US$
2,3 T US$
2 T US$
2,4 T US$
3 T US$
33,6%
—
6,6%
—
2024-12-31
5,9 T US$
2,8 T US$
1,2 T US$
2,3 T US$
1,8 T US$
518 Tr US$
925 Tr US$
36 Tr US$
1,5 T US$
364 Tr US$
0 US$
-469 Tr US$
-2,2 T US$
2 T US$
1,6 T US$
2,1 T US$
3 T US$
29,4%
—
7,4%
—
2025-12-31
7,1 T US$
3,3 T US$
1,5 T US$
2,8 T US$
1,8 T US$
950 Tr US$
898 Tr US$
45 Tr US$
1,4 T US$
326 Tr US$
245 Tr US$
-933 Tr US$
-1,5 T US$
1,6 T US$
2 T US$
3,1 T US$
3,2 T US$
32,5%
—
5,7%
—
§9 So sánh định giá với các doanh nghiệp cùng ngành
Giá trị hợp lýReport-date price
CF Industries Holdings, Inc.CF
Giá / giá trị hợp lý
Giá trị hợp lý118,88 US$Report-date price111,54 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư79 / 100
Corteva Inc.CTVA
Giá / giá trị hợp lý
Giá trị hợp lý51,73 US$Report-date price11,92 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư66 / 100
DuPont de Nemours, Inc.DD
Giá / giá trị hợp lý
Giá trị hợp lý100,11 US$Report-date price130 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư54 / 100
CF Industries Holdings, Inc.CF
Giá / giá trị hợp lý
Giá trị hợp lý118,88 US$Report-date price111,54 US$
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 Ngành và chu kỳEN
Pha chu kỳ
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
Chu kỳ tăng giá
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%.
Chu kỳ giảm giá
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.
Xu hướng dài hạn
Xu hướng
Tác động
Ghi chú
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.
Định vị
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 Quản lý vị thếEN
Quy mô vị thế
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.
Rủi ro
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.
Đợt vào lệnh
Mức
Hành động
Lý do
$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 Khuyến nghị cuối cùngEN
Hành động
Giữ
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.
§15Your notes
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Private notes
Visible only to you. Synced to this device.
0 chars
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.
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 $189.69.
Urea pricing directly drives top-line revenue and gross margin generation across the manufacturing network.
Giá trị hợp lý370,84 US$Report-date price482,27 US$
Ngày đánh giá
Hào kinh tếNarrow
Bảng điểm đầu tư59 / 100
Dow Inc.DOW
Giá / giá trị hợp lý
Giá trị hợp lý28,37 US$Report-date price28,42 US$
Ngày đánh giá
Hào kinh tếNone
Bảng điểm đầu tư47 / 100
Biên
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.
