Skip to main content
Homepage
AGING Analysis Report
Sep 17, 2026
20 days ago · 100% complete
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for CF Industries Holdings Inc (CF) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-10-07): Designation Watch · Gem Score +25 (−100…+100 Quality+Value blend) · Quality 51 · Value 7 · Sentiment 40 (timing only, not weighted)

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysis — the core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

CF Industries Holdings Inc

CF NYSE
Basic Materials · Agricultural Inputs
Northbrook, IL 60062, United States cfindustries.com Updated Sep 17, 4:28pm
Price
$133.83
Market Cap
$20.0B
Employees
2,900
Beta
0.40
Avg Volume
2,609,840
Last Dividend
$2.10
CEO
Mr. Christopher D. Bohn

CF Industries Holdings, Inc. is a North American manufacturer and distributor of nitrogen-based products used primarily in agriculture and industrial applications. The company focuses on ammonia, granular urea, urea ammonium nitrate, ammonium nitrate, nitric acid, diesel exhaust fluid, and related nitrogen products, supplying farmers, cooperatives, distributors, and industrial customers. Its operations span production, storage, transportation, and distribution, giving it a central role in the nitrogen fertilizer supply chain. CF Industries serves both crop nutrition needs and selected industrial uses, including emissions control and other downstream chemical applications. Headquartered in Northbrook, Illinois, CF Industries is recognized as a major participant in the global market for nitrogen fertilizers and hydrogen-derived products.

Runs with full report Generated: Sep 17, 2026 4:31pm
Price Overview
Price at report time
$133.83
as of Sep 17, 4:28pm (20d ago)
Change · Sep 17
+1.83 (+1.39%)
Day Range
$130.01 – $134.48
52-Week Range
$75.42 – $141.96
50-Day MA
$124.99
200-Day MA
$110.30
Volume
62,984.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 20d).
Share Structure
Outstanding 151,595,676.00
Float 150,281,790.00
Free Float 99.1%
High free float — 99.1% of shares trade freely, ~0.9% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Sep 17, 2026 4:35pm (20d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Sep 11, 2026 10:53am (26d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics TTM · through Jun 30, 2026
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Sep 17, 2026 4:30pm
P/E · trailing (TTM) (Price per dollar of earnings over the past year — not a run-rate or forward P/E)
HEX
Stock Price / EPS (Diluted)
8.38
Stock Price: $133.83
EPS (Diluted): 15.97
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
2.35
Stock Price: $133.83
Total Equity: $8.92B
Shares: 156,533,333
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
5.51
Market Cap: $19.98B
Total Debt: $3.22B
Cash: $2.48B
EBITDA: $4.07B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$22.4B
Market Cap: $19.98B
Total Debt: $3.22B
Cash: $2.48B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
42.5%
Gross Profit: $3.29B
Revenue: $7.74B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
41.1%
Operating Income: $3.18B
Revenue: $7.74B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
32.3%
Net Income: $2.50B
Revenue: $7.74B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
29.9%
Net Income: $2.50B
Total Equity: $8.92B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
26.5%
Operating Income: $3.18B
Tax Rate: 19.5%
Equity: $8.92B
Total Debt: $3.22B
Cash: $2.48B
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
4.86
Current Assets: $3.75B
Current Liabilities: $772.00M
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.36
Short-Term Debt: $0.00
Long-Term Debt: $3.22B
Total Debt: $3.22B
Total Equity: $8.92B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$49.44
Revenue: $7.74B
Shares: 156,533,333
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$56.98
Total Equity: $8.92B
Shares: 156,533,333
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$12.20
Operating CF: $2.98B
CapEx: -$1.07B
Shares: 156,533,333
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
1.6%
Last Dividend: $2.10
Stock Price: $133.83
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
12.6%
Dividends Paid: -$314.00M
Net Income: $2.50B
Industry Benchmarks
Last run: Sep 17, 2026 4:30pm
Compares CF against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Sep 11, 2026 10:53am (26d ago)
Metric 2021 2022 2023 2024 2025
Revenue $6.5B $11.2B $6.6B $5.9B $7.1B
Cost of Revenue $4.2B $5.3B $4.1B $3.9B $4.4B
Gross Profit $2.4B $5.9B $2.5B $2.1B $2.7B
Operating Expenses $658.0M $464.0M $315.0M $310.0M $424.0M
Operating Income $1.7B $5.4B $2.2B $1.7B $2.3B
Net Income $1.3B $3.9B $1.8B $1.5B $1.8B
EBITDA $2.6B $6.2B $3.1B $2.7B $3.2B
EPS $8.33 $16.45 $7.89 $6.75 $8.98
EPS (Diluted) $8.28 $16.38 $7.87 $6.74 $8.97
Balance Sheet (Annual)
Last updated: Sep 11, 2026 10:53am (26d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $1.6B $2.3B $2.0B $1.6B $2.0B
Total Current Assets $2.6B $3.7B $3.1B $2.5B $3.0B
Total Assets $12.4B $13.3B $14.4B $13.5B $14.1B
Current Liabilities $1.4B $995.0M $800.0M $818.0M $887.0M
Long-Term Debt $3.5B $3.0B $3.0B $3.0B $3.2B
Total Liabilities $6.3B $5.5B $6.0B $5.9B $6.3B
Total Equity $6.0B $7.9B $8.4B $7.6B $7.8B
Retained Earnings $2.1B $3.9B $4.5B $4.0B $3.9B
Cash Flow (Annual)
Last updated: Sep 11, 2026 10:53am (26d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $2.9B $3.9B $2.8B $2.3B $2.8B
Capital Expenditure -$514.0M -$453.0M -$499.0M -$518.0M -$950.0M
Free Cash Flow $2.4B $3.4B $2.3B $1.8B $1.8B
Acquisitions (net) $0 $0 -$1.2B $2.0M $0
Net Debt Issued / (Repaid) -$518.0M -$507.0M $0 $0 $999.0M
Dividends Paid -$260.0M -$306.0M -$311.0M -$364.0M -$326.0M
Stock Buybacks -$539.0M -$1.3B -$580.0M -$1.5B -$1.4B
Net Change in Cash $945.0M $695.0M -$291.0M -$418.0M $368.0M
Growth Trends (YoY %)
Last updated: Sep 11, 2026 10:53am (26d ago)
Metric 2022 2023 2024 2025
Revenue Growth +71.1% -40.7% -10.5% +19.3%
Gross Profit Growth +145.5% -56.6% -19.2% +32.5%
Operating Income Growth +212.1% -58.7% -21.7% +31.7%
Net Income Growth +212.5% -53.3% -19.6% +21.7%
EBITDA Growth +138.7% -50.4% -13.8% +19.7%
Dividend History (Last 20)
Last updated: Sep 17, 2026 4:28pm (20d ago)
Date Dividend Declaration Record Payment
2026-08-14 $0.60 — — —
2026-05-15 $0.50 — — —
2026-02-13 $0.50 — — —
2025-11-14 $0.50 — — —
2025-08-15 $0.50 — — —
2025-05-15 $0.50 — — —
2025-02-14 $0.50 — — —
2024-11-15 $0.50 — — —
2024-08-15 $0.50 — — —
2024-05-14 $0.50 — — —
2024-02-14 $0.50 — — —
2023-11-14 $0.40 — — —
2023-08-14 $0.40 — — —
2023-05-12 $0.40 — — —
2023-02-14 $0.40 — — —
2022-11-14 $0.40 — — —
2022-08-12 $0.40 — — —
2022-05-13 $0.40 — — —
2022-02-14 $0.30 — — —
2021-11-12 $0.30 — — —
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable not yet run 12 computed · 6 not applicable · 6 not yet run
Risk : Reward — upside vs downside from this company's own quarters
Not computed yet
Why there is no ratio: Risk:reward has not been computed for this name yet — its report predates the mechanical valuation chain. It is added, at $0, the next time a report or the nightly touches this ticker.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for CF — it's generated by the pipeline (market-narrative step).
Growth Outlook
Analyzed 2026-09-17 16:38

The question every valuation on this page silently assumes: is this company likely to grow? Judged forward — the business, its category, the world — against what's already printed.

Holding The measured +18% revenue / +80% operating income is a nitrogen-price cycle, not a volume engine — CF's tonnage is capacity-capped until Blue Point (~2029), so forward growth flattens toward cost-advantaged, buyback-levered flat-to-modest earnings power rather than continuing to compound. conf 6/10
Cyclical Category growing · Agricultural Inputs is in an expansion phase with category median recent growth ~3.5% (against a -2.9% longer-term revenue CAGR) and industry-wide operating margins up ~3.5pp. CF's +18.4% revenue and +79.9% operating income run far ahead of that — but the outperformance comes from nitrogen's specific cost-curve steepness and CF's gas position, not from taking customers. CF is the highest-beta participant in a category upswing.
Next 2 quarters
Stalling
Comps now lap an elevated price base with volumes already at capacity, so YoY deltas compress mechanically. The most recent print missed by 15%, which is the first sign realized pricing is no longer outrunning what modelers assume. Earnings should stay high in absolute terms while the growth rate decays toward zero.
≈ inline with expectations
Year 1
Holding
Volume is fixed, cost position is intact, and the supply-side scarcity story holds, so earnings power should sit near the current elevated level rather than either compounding or collapsing. Buyback shrinkage offsets modest price normalization at the per-share line. That is a flat-to-slightly-up year, not growth.
≈ inline with expectations
Years 2–3
Holding
Structurally the earnings power holds rather than erodes: the feedstock spread is a real asset, no low-cost Western capacity arrives before the end of the decade, and nitrogen demand is the most inelastic of the three nutrients. Growth beyond holding requires Blue Point volumes and clean-ammonia offtake, which land outside this window, so I will not credit them yet.
↑ above expectations
The creme: each rung's call measured against what's already printed (vs analyst estimates · vs guidance / FY consensus · vs price-implied growth) — expectations in print are already in the price, so only the variant margin can pay. Hover a rung's chip for the margin read.
Growth drivers
69 Structural feedstock cost gap — CF's entire plant fleet runs on North American gas while the global marginal nitrogen ton is set by European and Asian producers on far costlier gas. That spread is the mechanism that converts any tight urea/ammonia market into outsized operating income — visible in operating income +79.9% on revenue +18.4%, i.e. pure price/margin leverage on flat volume.
53 Supply-side scarcity in nitrogen — Chinese urea export restraint, Russian/Belarusian trade friction, and European curtailments keep the global cost curve steep, while essentially no new low-cost Western ammonia capacity lands before the end of the decade. This is a durable floor under realized prices, not a one-quarter event.
38 Share count shrinkage converts flat EBITDA into EPS growth — CF has persistently returned surplus cash via repurchase, so even a flat-revenue, flat-margin year mechanically lifts per-share earnings. This is the most reliable growth vector in the model because it does not depend on the fertilizer price.
21 Low-carbon ammonia optionality (CCS / Blue Point) — Carbon capture at Donaldsonville plus the Blue Point JV create a second demand pool (clean ammonia for power/marine fuel) with tax-credit-enhanced economics. Real, but cash-consuming now and revenue-generating only late in the decade — it supports years-3+ not the next four prints.
Growth risks
68 The P&L is a price, not a franchise — Volumes are near nameplate; essentially all YoY delta is realized price per ton. Nitrogen has mean-reverted violently every prior cycle, and the 2026-08-05 print missing consensus by 15% is the first evidence the price tailwind is no longer beating expectations.
41 Weak farmer economics — Depressed grain prices compress crop margins; growers respond by trimming application rates and delaying prepay. Nitrogen is the least-deferrable nutrient, so CF is defended relative to phosphate/potash peers, but affordability caps how far prices can extend.
38 Henry Hub cost creep — LNG export pull is structurally lifting US gas. CF's advantage is relative not absolute — a higher domestic gas floor narrows the spread that is doing all the earnings work, and gas is the single largest cash cost.
30 Hard comparisons and capex drag — Lapping an elevated base makes positive YoY arithmetic difficult from here, while Blue Point construction spending absorbs free cash through the decade before contributing a dollar of revenue.
The world is doing two contradictory things to CF. Energy geopolitics — European gas cost, Russian trade friction, Chinese export discipline — keeps the global nitrogen cost curve steep and hands a North American gas producer an unearned spread; that is the tailwind and it has persisted longer than skeptics assumed. Against it, row-crop economics are poor, which caps how much of that spread growers can absorb, and rising US LNG exports slowly erode the absolute gas advantage. Macro backdrop is a headwind with a 5% 10-year, which matters mainly for the multi-year Blue Point capex cycle. Net: a supportive but not extendable environment — CF should earn well above its own historical mid-cycle for another year or two without the growth rate itself continuing to rise.
Growth position composite +4
ShrinkingStallingHoldingGrowingAccelerating
30Next 2 quarters · Stalling
50Year 1 · Holding
50Years 2–3 · Holding
+4Composite (−100…+100)
A research prediction, not advice. Forward-graded: each rung is scored against the prints that follow it. Not an input to the GEM designation — track record first.
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-09-17 16:34:18
Verdict Fairly valued near mid-cycle — the $422 DCF is a regime error; normalize earnings at ~$2B and fair value is $140-170, so $134 offers little margin of safety at peak margins. Wait for $110s.

Independent read first: the TTM numbers here are running hot, not mid-cycle. Sum the four quarters through 2026-06-30 and you get roughly $7.74B revenue and $2.50B net income — a 32% net margin, up sharply from FY2024's $5.94B/$1.48B (25%) and closing on the 2022 supercycle print of $11.19B/$3.94B (35%). Sequential quarterly revenue has climbed every quarter from $1.37B (2024-Q3) to $2.22B (2026-Q2), with net income more than doubling from $341M to $869M. That is a nitrogen price spike, not secular growth. Henry Hub gas remains cheap, urea/UAN pricing is elevated on Russia/Middle East supply disruption, and CF is minting cash. At $133.83 the stock trades ~8x TTM earnings and ~5.5x EV/EBITDA — cheap on the print, but the print is a peak.

The synthesis verdict of "$422 fair value, +331%" is nonsense and should be discarded. It's a DCF that extrapolates peak-cycle FCF as steady-state; no serious nitrogen analyst underwrites CF at 3x current price. The pre-flight and market-forces layers have this right — this is a commodity cyclical whose earnings power ranges from ~$1.26B (2021) to $3.94B (2022) to $1.48B (2024) to ~$2.5B TTM. Normalize over the 2021-2025 window and you get ~$2.06B average net income, or roughly $14/share on 149M shares. At a fair 10-12x mid-cycle multiple that's $140-170 — meaning the stock is actually trading near fair mid-cycle value, not at a 76% discount. The 37% "earnings CAGR" and 20% "revenue YoY" are cycle artifacts, not a trend line.

The contrarian bull case is narrower than the DCF suggests but real: (1) Green/blue ammonia optionality (Donaldsonville CCS, JERA/Mitsui JV) offers a genuine call option on decarbonization demand that isn't in TTM numbers; (2) US gas cost advantage vs European TTF-linked producers is structural — European ammonia capacity keeps getting mothballed; (3) $1.98B cash against $3.22B debt and $1.80B FCF supports aggressive buybacks (share count has fallen ~35% over five years). The bear case: nitrogen prices mean-revert hard when Russian/Belarusian supply normalizes or when corn acreage disappoints, and the insider activity is 100% A-Awards with zero open-market buying — management is taking stock, not paying for it. That's neutral-to-slightly-negative, not the "Neutral" the secondary signal claims when you consider they have peak-cycle information advantage.

Where the models diverge usefully: market-forces (Neutral, mean-reversion risk) and the narrative layer (cyclical-late-stage, anchored, moderate durability) are internally consistent and correct. The valuation synthesis is broken because it's applying growth-company DCF logic to a commodity cyclical at peak margins — this is exactly the regime-inappropriate misuse the brief warns about. The rule-based "mature earner" label undersells the cyclicality. My read: at 8x peak earnings CF is neither the screaming buy the DCF claims nor obviously overvalued; it's roughly fair for someone comfortable with cycle risk, with the catalyst being either (a) nitrogen prices staying elevated into 2027 crop cycle or (b) clean ammonia contracts monetizing. I'd dissent from "undervalued +331%" and land at fairly valued with a slight lean to overvalued if you believe mean reversion begins in 2026-H2. A reasonable entry is closer to $105-115 (giving you ~7x mid-cycle earnings with a cyclical margin of safety); at $134 you're paying full mid-cycle price for a stock that will earn less next year than this year with meaningful probability.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-09-17 16:34:36
Verdict Undervalued at $133.83, but only moderately — fair value looks closer to $150-$165, not the triple-digit upside implied by model outputs.

What stands out is not “cheap fertilizer stock,” but a business in the favorable part of its cycle with numbers that are strong enough to justify a premium to its own history, though not the absurd DCF-style upside suggested by the model. On the trailing twelve months through 2026-06-30, CF generated about $7.74B of revenue and $2.50B of net income, versus $6.44B and $1.58B in the prior TTM, so growth is running roughly 20% on sales and 58% on earnings. That acceleration is visible quarter by quarter: revenue climbed from $1.37B in 2024-09 to $2.22B in 2026-06, while net margin expanded from 24.9% to 39.1%. A commodity producer posting 42.5% gross margin, 41.1% operating margin, and 32.3% net margin is not merely surviving a cycle; it is harvesting a structural advantage. The balance sheet supports that interpretation: debt is only $3.22B against $1.98B of cash, current ratio is 4.86, and annual free cash flow was already $1.80B at 2025 year-end before the stronger 2026 run-rate showed up. At $133.83, the stock trades at 8.4x TTM earnings and 5.5x EV/EBITDA, which is not expensive for a company producing near-30% ROE and 26.5% ROIC.

The key issue is whether those returns are fleeting. I think the market is still applying a substantial cyclical discount, but reasonably so. CF is not a compounder in the usual sense; 2022 revenue of $11.19B and net income of $3.94B prove how violent the fertilizer cycle can get, while 2024 dropped back to $5.94B and $1.48B. Even so, today’s earnings power looks better than a simple “reversion to normal” bear case suggests. The TTM revenue base of $7.74B is already above 2025’s $7.08B and well above 2024’s $5.94B, while quarterly profits have improved in four straight reported quarters from $460M to $869M. That kind of progression implies not just a dead-cat rebound in pricing but a business whose cost position lets incremental price strength flow through disproportionately. For a U.S. nitrogen producer, cheap domestic gas relative to global peers is a real edge, and the income statement is showing it. I would not pay a market multiple for those earnings, but I also would not normalize CF all the way back to 2024 profitability when the current run-rate is materially higher and the company remains financially disciplined.

The strongest case against this view is that the stock may already reflect a generous mid-cycle earnings assumption even if the P/E looks low. Using the current market cap of $19.98B against TTM net income of roughly $2.50B gives the 8x multiple, but if earnings slide back toward 2024’s $1.48B or even 2025’s $1.80B, that multiple quickly becomes 11-14x on a more normalized base. For a no-growth, capital-intensive commodity producer, that is not obviously cheap, especially with capex at $950M and dividend yield only 1.6%. The annual history also warns against extrapolation: 2023 revenue was $6.63B, then 2024 fell to $5.94B before recovering, so there is nothing linear here. If fertilizer prices weaken or global supply normalizes, the 39.1% latest-quarter net margin can compress fast. On that reading, the valuation-synthesis output calling for $422 or even $577 fair value is not just aggressive; it is detached from the economics of a cyclical producer whose best year, 2022, was clearly abnormal. I reject that upside entirely.

Still, I weigh the current setup more favorably than the bears because valuation already bakes in a lot of skepticism while the actual operating trend is improving, not deteriorating. A $19.98B market cap against an annualized earnings run-rate north of $2.5B and FCF capability likely above the 2025 level gives the company room to keep returning capital even if margins soften. The low payout ratio of 12.6% means the dividend is not stressed, and the modest net debt means CF does not need heroic conditions to remain highly profitable. What would change my mind is simple: if the next couple of quarters show revenue stalling back toward the $1.6B-$1.8B range and net margins falling into the low-20s, I would conclude 2026 was just another temporary upswing and fair value is closer to $105-$115. Conversely, if CF can sustain quarterly revenue around $2.0B+ with net income above $600M while keeping capex contained and cash generation strong, then the stock deserves to hold or exceed today’s level and could justify something in the $150-$165 range without relying on peak-cycle fantasy.

Grok Reading
Independent reading · grok-4.5 · generated 2026-09-17 16:35:16
Verdict Modestly undervalued at $134 on mid-cycle-adjusted ~$1.8–2.2B earnings power; 8.4× TTM is cheap only if margins hold above mid-20s

The raw numbers on CF Industries describe a low-cost nitrogen producer whose earnings power has re-accelerated hard after the 2023–24 trough. Trailing twelve-month revenue through mid-2026 runs roughly $7.74B (2.22 + 1.99 + 1.87 + 1.66), with net income of about $2.50B and a 32% net margin—well above the $1.80B earned on $7.08B in calendar 2025 and dramatically better than the $1.48B on $5.94B in 2024. Sequential margin expansion is unmistakable: net margin climbed from 21–26% through most of 2025 into 34% and then 39.1% in the two most recent quarters. Returns are elite for a basic-materials name—TTM ROE near 30%, ROIC 26.5%, operating margin 41%—while the balance sheet is fortress-like (net debt only ~$1.2B against $1.98B cash, D/E 0.36, current ratio 4.9). Free cash flow of $1.80B in 2025 on only $950M of capex, paired with a 12.6% payout and 1.6% dividend yield, leaves substantial capacity for buybacks. At $133.83 the stock screens cheap on every conventional multiple: 8.4× TTM earnings, 5.5× EV/EBITDA, 2.7× sales. The story the data tell is of a cost-advantaged U.S. gas-based producer capturing elevated global nitrogen pricing and converting it into outsized cash generation.

That said, the quantitative models’ claim of a $422–$577 fair value (implying +330% upside) is disconnected from the same underlying data and should be discarded. Those figures effectively capitalize near-peak or still-elevated margins in perpetuity for a classic mature-earner commodity cycle company whose 2022 supernormal year produced $11.2B of revenue and $3.94B of net income—levels not yet re-attained. Current TTM results sit between the mid-cycle trough and that peak; treating 32–39% net margins as the terminal state produces a fantasy DCF. Market Forces correctly flags the mean-reversion risk that the Valuation Synthesis ignores. CF remains a pure-play on nitrogen prices and the spread between U.S. natural gas and higher-cost global production. Revenue CAGR of ~15% and earnings CAGR of 37% look impressive only because they are measured off a depressed base; they are not structural growth rates. The 2.35× book multiple and mid-single-digit EV/EBITDA already embed a decent amount of the cost-advantage narrative without requiring hero assumptions.

The strongest case against an undervalued read is precisely that cyclically adjusted earnings power is lower than trailing results imply. If nitrogen pricing normalizes and net margins settle in the low-to-mid 20s—consistent with 2023–25 rather than the latest two quarters—TTM net income could drift back toward $1.6–1.9B. At a still-reasonable 11–13× multiple that supports a mid-teens to low-$20s billion equity value, i.e., only modest upside or even flat from today’s $20B market cap. Macro headwinds in agriculture, potential new capacity, and any narrowing of the U.S. gas advantage would accelerate that compression. Insider activity is pure awards, offering no confirmatory buy signal, and the modest dividend leaves the equity story almost entirely dependent on the commodity tape and capital-return execution. A smart opponent would also note that 8× earnings on peakish margins is not the same as 8× mid-cycle earnings; the multiple looks cheap only while the numerator stays inflated.

I still land modestly bullish because the current run-rate cash generation, pristine balance sheet, and structural cost position give the company more earnings durability than a generic fertilizer name, and the market is not awarding any scarcity premium. The stock does not need 2022 conditions to justify a higher price; it merely needs margins to avoid collapsing back to the trough. What would flip the verdict is clear: two consecutive quarters of revenue back below $1.7B and net margins compressing through 25% would signal the cycle has rolled and turn the 8× multiple into a value trap. Conversely, sustained nitrogen strength that keeps TTM net income above $2.3B while FCF continues to fund aggressive buybacks would justify re-rating toward 11–12× and push the shares well above $160. Until one of those paths clarifies, the data support a discounted but not deeply distressed cyclical.

Qwen Reading local experiment · off-panel
Independent reading · qwen3.8:27b on the local GPU · generated 2026-09-17 16:35:36 · 19.9s (85.4 tok/s) · live briefing
Overvalued · conviction 4/5 · bull 2/10
followed the VERDICT/STANCE contract
Verdict Overvalued on a normalized basis; the 8.4x P/E is a cyclical peak multiple, not a value signal, and the $577 fair value estimate is a mathematical error based on unsustainable margin assumptions.

The most glaring contradiction in this briefing is the Valuation Synthesis model’s output, which claims a composite fair value of $422.16 and a signal-adjusted value of $577.16 against a current price of $133.83. This is a mathematical absurdity that reveals a fundamental failure in the model’s input assumptions. The model is likely extrapolating the trailing twelve-month (TTM) net income of approximately $2.5 billion (derived from the recent quarterly surge: $869M + $676M + $495M + $460M) as a permanent, normalized run-rate. However, CF Industries is a pure-play commodity producer whose earnings are inextricably linked to the spread between nitrogen fertilizer prices and natural gas costs. The 2022 peak saw revenue of $11.19B and net income of $3.94B, but the 2025 annual net income was $1.80B, and the 2024 figure was $1.48B. The recent quarterly explosion in margins (39.1% in Q2 2026 vs. 26% in Q2 2025) is a cyclical spike, not a structural shift. To value CF at $577, you would need to assume that the company can sustain ~$2.5B in annual net income indefinitely while growing at a double-digit CAGR, which is physically impossible for a commodity business with no pricing power over its end product. The market is not "wrong" here; the model is.

The underlying data tells a story of a company in the late stage of a commodity upcycle, not a growth engine. The "Momentum" section cites a 37.3% earnings CAGR and 58.6% recent YoY earnings growth, but this is a classic cyclical trap. The 2021-2023 period was an anomaly driven by the Russia-Ukraine war and energy shocks. The 2024 and 2025 annual figures show a normalization back toward $1.5B-$1.8B in net income. The current TTM P/E of 8.38x is not a "deep value" signal; it is a cyclical peak multiple. Historically, commodity stocks trade at low P/E multiples at the top of the cycle because earnings are at their peak, and high P/E multiples at the bottom because earnings are depressed. Buying CF at an 8.4x P/E when margins are at 39% is akin to buying a tech stock at 50x P/E when growth is slowing. The "Mature Earner" archetype classification is correct, but the valuation logic applied to it is flawed. The 2.35x P/B is reasonable for a company with 29.9% ROE, but that ROE is inflated by the current cycle.

The strongest case against my bearish read would be the "structural floor" argument: that geopolitical tensions and the high cost of entry for new nitrogen capacity (due to energy costs) have permanently raised the margin floor. The data supports that CF has a genuine cost advantage from cheap US natural gas, and the 4.86 current ratio and low debt-to-equity of 0.36 show a fortress balance sheet. The free cash flow of $1.80B in 2025 is robust. However, this is a "cash cow" story, not a "growth" story. The market is pricing in a return to normalized margins, not a permanent 39% net margin. The "Market Forces" signal correctly identifies "mean-reversion risk," but the Valuation Synthesis model ignores it entirely. The 76% discount to DCF mentioned in the narrative is a red flag for the DCF model’s reliability, as it likely uses the same flawed growth assumptions. The insider activity is neutral, with only small A-Award transactions, offering no signal of management confidence in a re-rating.

What would change my mind is a sustained shift in the global nitrogen supply-demand balance that is not driven by temporary geopolitical shocks. If CF can demonstrate that its cost advantage allows it to maintain 30%+ net margins even when global fertilizer prices normalize, that would be a structural change. However, the data shows that when prices normalized in 2024, margins dropped to 21-26%. The 2026 quarterly data shows a rebound, but this is likely due to seasonal demand and continued energy cost differentials, not a new equilibrium. The specific number to watch is the Q3 2026 net margin. If it drops below 30% while revenue remains stable, it confirms the cyclical nature of the earnings. If it holds above 35%, it suggests a structural shift. But given the commodity nature of the business, the former is far more likely. The stock is not undervalued; it is fairly valued for a cyclical peak, and the risk of mean reversion is high.

Experiment only: this reading is not a panel seat and feeds nothing — compare it against the Claude, GPT and Grok readings above.
Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 7.0; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 5.0
fairly valued · conviction 4/5 · Δ -2.0 vs panel · self: 4.0
GPT gpt-5.4 8.0
undervalued · conviction 3/5 · Δ +1.0 vs panel · self: 7.0
Grok grok-4.5 8.0
undervalued · conviction 3/5 · Δ +1.0 vs panel · self: 6.0
Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-09-17 16:38:20
Delvantic - Cairn AI
Quality cyclical - wait for a dip 6/10
Well-run cyclical nitrogen producer trading near fair mid-cycle value after a 24% run - real business, thin margin of safety, wait for the pullback.
The cruxWhether current ~41% operating margins are mid-cycle or peak - if they mean-revert, deserved value collapses toward EPV around $146; if structural EU supply loss holds, upside to $175+ is real.
Forensic checks Derived mechanically from CF's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionStable Share Count
Earnings QualityHigh Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+51
Strong
edge √Σ 130 · risk √Σ 73 · conf 7/10

CF is a mature commodity earner whose economics ride the nitrogen cycle: revenue peaked at $10.16B in 2022 with 52% gross and 44% operating margins, troughed at $5.89B / 33.4% GM / 27.4% OpM in 2024, and has recovered to $7.74B / 42.5% GM / 41.1% OpM in the TTM to Jun-2026 with $2.50B net income and $1.91B FCF. Cash conversion is a genuine strength: OCF/NI of 1.37x, accruals of -5.5% of assets, Beneish -2.5, and Altman Z of 3.83 all point to clean earnings and no mechanical red flags.

Strengths 4
m78
Aggressive per-share value creation
Diluted shares fell from 197.6M in 2023 to 156.5M in 2026 (~21% reduction) with buyback-to-SBC ratio of 2898%. SBC is negligible at 0.6% of revenue.
m72
Clean earnings quality
OCF/NI 1.37x, accruals -5.5% of assets, Beneish M -2.5, Altman Z 3.83. FCF of $1.91B tracks and exceeds net income $2.50B less capex reasonably; no accounting fingerprints of manipulation.
m60
Strong through-cycle cash generation
Even in the 2024 trough CF produced $1.50B FCF on $5.89B revenue; recovery to $1.91B FCF confirms the asset base throws off cash across the commodity cycle.
m45
Manageable leverage
Net debt of only $736M against $2.48B liquid cash and ~$1.9B annual FCF - the balance sheet is a mild constraint, not a survival issue.
Concerns 3
m62
Deep commodity cyclicality
Operating margin swung from 44% (2022) to 27.4% (2024) back to 41.1% (2026); revenue moved 10.16B to 5.89B to 7.74B. Earnings are a function of nitrogen prices and gas spreads, not durable pricing power.
m30
Modest insider selling, zero buys
Three officer sales totaling ~$1.38M in March 2026 with no open-market buys in the last 12 months. Not alarming in size but no insider is signaling conviction at these levels.
m25
Carries net debt through cycle
Net cash is negative $736M; in a prolonged trough this becomes a real constraint on the buyback pace that currently drives per-share compounding.
This is a well-run commodity producer, not a compounding franchise, and the numbers reflect exactly that. Management is doing the right things - clean books, aggressive buybacks at what appear to be sensible points in the cycle, disciplined SBC, low leverage - and the forensic modules all come back green. The ceiling on quality is set by the business model itself: nitrogen fertilizer economics collapse when gas spreads compress or supply floods in, and 2024 showed how fast 44% operating margins can become 27%. I read this as a solidly Strong business - management quality and capital allocation are arguably a full tier better than the underlying commodity - but not Fortress, because I cannot pretend the earnings stream is durable in the way that word implies.
Verify before trusting this (5)
  • Long-term debt maturity ladder and covenant headroom given $736M net debt position
  • Natural gas cost structure and hedging - the durability of the North American Henry Hub cost advantage vs European producers
  • Green/blue ammonia capex commitments (Donaldsonville, Blue Point JV) and whether they preserve current FCF trajectory
  • Customer concentration in industrial nitrogen and any long-term offtake pricing
  • Whether the 2023 share count spike (197.6M vs 151.8M in 2022) reflected an actual issuance event or accounting anomaly
Valuation / Mispricing
+7
Modestly Cheap
edge √Σ 79 · risk √Σ 72 · conf 5/10
Price $134 vs skeptical deserved value ~$175 - roughly 25% margin, meaningful but not extreme given cyclical earnings. attractive below $115.00

The e2e composite fair value of $422 and signal-adjusted $577 are almost certainly runaway outputs - the anchored-PE bucket at $800 is anchoring on peak-cycle EPS from the 2022-2023 nitrogen supercycle and should be heavily discounted. The credible anchors are the DCF at $371 and the EPV floor at $146. EPV is the honest downside marker: if nitrogen normalizes fully, the earnings power alone justifies roughly today's price ($146 vs $134). The DCF suggests real upside if mid-cycle economics hold, but a skeptical mid-cycle deserved value probably sits in the $170-200 range, not $400+.

Cheap signals 3
m55
Trades near EPV floor
EPV of $146 is essentially at spot ($134), meaning the market is paying almost nothing for above-trough nitrogen pricing, structural EU supply loss, or the Blue Point ammonia project optionality.
m45
DCF supports meaningful upside
DCF of $371 implies ~177% upside; even haircutting it 50% for cyclicality still leaves fair value materially above $134.
m35
Disciplined buybacks at cycle lows shrink the float
Quality lens confirms aggressive, sensible buybacks and clean cash conversion - per-share value compounds even in a flat nitrogen tape.
Rich / priced-in 2
m60
Anchored-PE at $800 is not credible
The $800 anchor and $577 signal-adjusted FV extrapolate supercycle EPS; commodity nitrogen does not deserve a through-cycle multiple applied to peak earnings, so the composite FV of $422 overstates deserved value.
m40
Late-cycle commodity risk
Narrative flags cyclical-late-stage; if nitrogen prices mean-revert lower, normalized FCF could contract 30-50% and compress the deserved-value range toward EPV.
I like the setup more than I love the price. At $134 I'm buying above EPV but below any reasonable DCF, which is the right zone for a cyclical - not a fat pitch, but not expensive either. The composite FV of $422 is a modeling artifact I refuse to trust; the honest deserved range is more like $160-200, giving me maybe 20-30% upside plus buyback tailwind. I'd get materially more interested sub-$115 where the margin of safety versus EPV becomes real.
Verify before trusting this (5)
  • Realized nitrogen prices vs 5-year average in latest 10-Q
  • Blue Point ammonia project capex schedule and expected returns
  • Buyback pace and remaining authorization
  • Nat gas cost curve and any hedges
  • Management commentary on Chinese urea export policy and EU supply
General Sentiment
+40
Tailwind
tail √Σ 74 · head √Σ 32 · conf 6/10

CF is not a story stock and doesn't need to be right now. The tape just went risk-off (VIX 17.7, S&P off its highs), but with a 0.4 beta and a defensive ag-inputs profile, that macro headwind lands softly here; low-beta cash generators are exactly what money rotates INTO when risk comes off. The active narrative is minimal-intensity and moderately durable, which means there's no fragile bull story to crack and no cult premium to unwind. Momentum is the dominant force: +24% over three months, +20% recent vs 14.7% long-term CAGR, and news flow is explicitly framing the rally around firm nitrogen prices, tight supply, and shareholder returns. That is a self-reinforcing tailwind. The bear framing (commodity reversion, normalized margins) is a valuation debate, not a sentiment attack - nobody is short-selling the narrative here. Net: a modest, durable tailwind from price action and constructive commodity headlines, only lightly offset by a nascent risk-off regime that this specific profile is well-insulated from.

Tailwinds 3
m55
Momentum + constructive news framing
A 24% three-month rally with headlines explicitly attributing it to firm nitrogen pricing and tight supply creates a self-reinforcing tape - trend-followers and ag-cycle allocators are being pulled in.
m40
Low beta insulates from risk-off tape
Beta 0.4 in a defensive ag-inputs sector means the market's -3.2% drawdown and VIX uptick barely register here; in risk-off rotations, this profile often outperforms.
m30
Quiet, durable narrative with no fragile premium
Minimal narrative intensity and low cult coefficient mean there's no story to break; the nitrogen chokepoint thesis is slow-burn and moderately durable, giving downside sentiment protection.
Headwinds 2
m25
Risk-off regime nascent but real
A fresh risk-off tape with elevated VIX is a mild general drag on all equities, and commodity-linked names can see sudden de-risking if the regime deepens - but this name's profile mutes it.
m20
Late-cycle archetype invites profit-taking
After a 24% run in a cyclical-late-stage name, some rotation risk exists if ag or commodity sentiment wobbles; not an active pressure yet, just latent.
Net tailwind, but a quiet one - not euphoria, just a well-behaved momentum move in a low-beta name that the risk-off tape can't really touch. The narrative is too sleepy to break and the price action is being ratified by constructive commodity headlines, so the pressure leans up. I'd only flip this read if nitrogen prices roll over or the risk-off regime hardens into a real commodity de-risking event.
Verify before trusting this (4)
  • Nitrogen/urea spot price trajectory and any signs of Chinese export normalization loosening supply
  • Whether the risk-off regime deepens beyond one day and starts pulling commodity cyclicals down with it
  • Sell-side target revisions after the 24% rally - stale targets getting bumped would extend the tailwind
  • Ag-sector rotation signals (corn, soy planting intentions) that could crack or reinforce the demand story
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
+4
Holding
edge √Σ 97 · risk √Σ 93 · conf 6/10

The world is doing two contradictory things to CF. Energy geopolitics — European gas cost, Russian trade friction, Chinese export discipline — keeps the global nitrogen cost curve steep and hands a North American gas producer an unearned spread; that is the tailwind and it has persisted longer than skeptics assumed. Against it, row-crop economics are poor, which caps how much of that spread growers can absorb, and rising US LNG exports slowly erode the absolute gas advantage. Macro backdrop is a headwind with a 5% 10-year, which matters mainly for the multi-year Blue Point capex cycle. Net: a supportive but not extendable environment — CF should earn well above its own historical mid-cycle for another year or two without the growth rate itself continuing to rise.

Growth drivers 4
m69
Structural feedstock cost gap
CF's entire plant fleet runs on North American gas while the global marginal nitrogen ton is set by European and Asian producers on far costlier gas. That spread is the mechanism that converts any tight urea/ammonia market into outsized operating income — visible in operating income +79.9% on revenue +18.4%, i.e. pure price/margin leverage on flat volume.
m53
Supply-side scarcity in nitrogen
Chinese urea export restraint, Russian/Belarusian trade friction, and European curtailments keep the global cost curve steep, while essentially no new low-cost Western ammonia capacity lands before the end of the decade. This is a durable floor under realized prices, not a one-quarter event.
m38
Share count shrinkage converts flat EBITDA into EPS growth
CF has persistently returned surplus cash via repurchase, so even a flat-revenue, flat-margin year mechanically lifts per-share earnings. This is the most reliable growth vector in the model because it does not depend on the fertilizer price.
m21
Low-carbon ammonia optionality (CCS / Blue Point)
Carbon capture at Donaldsonville plus the Blue Point JV create a second demand pool (clean ammonia for power/marine fuel) with tax-credit-enhanced economics. Real, but cash-consuming now and revenue-generating only late in the decade — it supports years-3+ not the next four prints.
Growth risks 4
m68
The P&L is a price, not a franchise
Volumes are near nameplate; essentially all YoY delta is realized price per ton. Nitrogen has mean-reverted violently every prior cycle, and the 2026-08-05 print missing consensus by 15% is the first evidence the price tailwind is no longer beating expectations.
m41
Weak farmer economics
Depressed grain prices compress crop margins; growers respond by trimming application rates and delaying prepay. Nitrogen is the least-deferrable nutrient, so CF is defended relative to phosphate/potash peers, but affordability caps how far prices can extend.
m38
Henry Hub cost creep
LNG export pull is structurally lifting US gas. CF's advantage is relative not absolute — a higher domestic gas floor narrows the spread that is doing all the earnings work, and gas is the single largest cash cost.
m30
Hard comparisons and capex drag
Lapping an elevated base makes positive YoY arithmetic difficult from here, while Blue Point construction spending absorbs free cash through the decade before contributing a dollar of revenue.
vs expectations: ~6m inline · 1y inline · 2-3y above
The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Unavailable View weakness chain →

Prediction unavailable. valuation-synthesis has no result for CF — the prediction needs its fair-value anchors.

Community AI Feedback
No community reviews yet for CF. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.760 · f4b58a28 · 2026-10-07 20:07:48