Upgrade to premium to see the full reasoning behind each conviction change.
Sign in to unlockFair Value Distribution — percentile bands
98.8% of simulations place fair value above current price
WHAT IS PRICED IN
Revenue-Based Reverse DCF
-4.3%/yr
±3.9% · revenue growth to justify current price
FCF-Based Reverse DCF
-8.2%/yr
±2.7% · FCF growth to justify current price
THE GAP
Market pricing margin expansion or capex normalization
Upgrade to premium for full distribution data, sensitivity analysis, and segment breakdowns.
Sign in to unlockCF Industries nitrogen fertilizer; natural gas cost advantage (US gas vs European); farm income strong.
Natural gas price spike exposure; global capacity additions from Middle East; ag demand cyclicality.
Updated Apr 7
Falcon re-read confirms: net sales .08B (+19.3%), gross margin 38.4% (+370bps). Donaldsonville CCS online (M, 2M tons CO2 capture). Blue Point JV .7B total (.5B CF share), 2029 startup. Yazoo City AN ...
CF 2025 10-K shows margin recovery to 38.4% (from 34.7%) driven by ammonia pricing bounce. Core strategic bet on decarbonization: Donaldsonville CCS online, Blue Point ATR ($4.25B total capex) under d...