CNX Resources Corp (CNX)
Crude Petroleum & Natural Gas · Energy · $11.3B
Intrinsic Value (Consensus)
$57.43
Current Price
$79.60
Margin of Safety
-27.9%
27.9% Above Intrinsic Value
Value: $57
Price: $80
Valuation Model Estimates
Current Price: $79.60
DCF (Discounted Cash Flow)
$59.19
Graham Number
$52.31
Earnings Power Value
$38.64
Relative Value (P/E)
$79.60
Dividend Discount Model
$2.74
Consensus Value
$57.43
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $3.98
- EPS (Forward)
- $4.18
- Book Value
- $30.55
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 14.6%
- Debt/Equity
- 56%
- Revenue Growth
- 76.8%
- Earnings Growth
- 5.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance