CF Industries Holdings Inc (CF)
割安ファンダメンタル
75
株価
$112.20
時価総額
$17.48B
パート1 · 企業の価値
概要
CF Industries is a North American manufacturer of hydrogen and nitrogen products, above all nitrogen fertilizer. It runs eight production complexes in the United States, Canada and the United Kingdom, plus a 50% interest in a joint venture in Trinidad, and its largest plant, Donaldsonville in Louisiana, alone accounts for roughly 40% of its ammonia capacity. The process is always the same: natural gas and air are turned into ammonia, and ammonia is then upgraded into granular urea, UAN solution, ammonium nitrate, diesel exhaust fluid and nitric acid. Customers are agricultural cooperatives, fertilizer distributors and retailers, traders and industrial users. Alongside the fertilizer business the company is building a low-carbon ammonia platform: the Blue Point complex in Louisiana, a joint venture with JERA and Mitsui in which CF holds 40%, with civil construction due to start in 2026.
収益の仕組み
CF sells tonnage of a commodity at prevailing market prices. Revenue is volume times price, and the price is set by the global nitrogen market, not by the company. The margin is essentially the spread between the selling price of the nitrogen product and the cost of the natural gas used to make it: natural gas is the largest and most volatile input, about 34% of production cost, and the filing states that a $1.00 per MMBtu move in gas changes the cost of a ton of ammonia by roughly $32, of granular urea by $22, of UAN by $14 and of AN by $16. Because CF produces in North America, where gas has been cheap relative to Europe and Asia, it earns the spread between its own costs and the marginal global producer's. Sales go partly under forward order books taken months ahead and partly at spot; the company also uses natural gas derivatives to hedge input cost.
セグメント別売上高
Anhydrous ammonia, the most concentrated nitrogen fertilizer and the building block for every other product in the portfolio. Sold directly to farm cooperatives and dealers for field application, and to industrial customers; 4.6 million tons were sold in 2025.
Urea ammonium nitrate solution, a liquid nitrogen fertilizer that can be applied with sprayers and mixed with crop protection chemicals. Sold mainly to North American agricultural customers; 6.9 million tons were sold in 2025.
Solid urea in granular form, easier to store, ship and spread than ammonia, and the form in which nitrogen travels internationally. Sold to distributors, retailers and traders; 4.1 million tons were sold in 2025.
Diesel exhaust fluid, urea liquor, nitric acid and aqua ammonia, sold largely to industrial and transport customers rather than to farmers. 2.1 million tons were sold in 2025.
Ammonium nitrate, used as a fertilizer — particularly on pasture and grassland in the United Kingdom — and in industrial applications including mining explosives. 1.3 million tons were sold in 2025.
競争優位性(moat)
コスト優位性 · 狭いCF sells an undifferentiated commodity: no brand, no switching cost, no pricing power. What it has is a position on the low end of the global cost curve, because its plants sit on cheap North American natural gas while much of the world's nitrogen capacity runs on gas priced off European or Asian markets. That is reinforced by scale — it is the largest nitrogen producer of its kind, with a distribution network of terminals, barges and rail cars that competitors cannot replicate quickly — and by the capital and permitting burden of building a new ammonia plant. The advantage is real but conditional: it is an advantage in input costs, not in the product, and it narrows whenever the gap between North American and international gas prices narrows.
需要を左右する要因
景気循環型Two different things move here, and it is worth keeping them apart. The volume of nitrogen applied is fairly stable: crops consume nitrogen every season, it cannot be stored in the soil from one year to the next, and planted acreage moves within a narrow band. The price, however, swings violently — it is set by the global balance of nitrogen capacity against demand, and by the cost of natural gas in Europe and Asia, which sets the marginal cost of production. The result is that tons sold barely move while earnings move a great deal: CF reported net sales of $7.08 billion in 2025 against $5.94 billion in 2024, a 19% rise driven by higher selling prices and higher volume, after a far larger fall from the 2022 peak. Within the year demand is seasonal, concentrated around the spring and autumn application windows in the northern hemisphere, and weather that delays planting can push a season's purchases into the next quarter.
主なリスク
- The industry is cyclical and prone to oversupply — The company discloses that its industry is cyclical and its results depend on the global balance of nitrogen supply and demand, so the business is hurt in periods of industry oversupply. New capacity built anywhere in the world can depress prices for years.
- Natural gas price volatility — Natural gas is the largest and most volatile component of manufacturing cost, roughly 34% of production cost. Margins and cash flows are sensitive to gas prices, and hedging with futures, swaps and options limits but does not remove the exposure.
- Dependence on a single large complex — The Donaldsonville complex accounts for approximately 40% of ammonia production capacity. An extended outage there — the filing also records the idling of Yazoo City after an incident — has an outsized effect on group output.
- Global competition, including subsidised producers — The company competes continuously with foreign-sourced product and names competition from state-owned and government-subsidised entities, together with exposure to changes in trade policy and tariffs.
- Operating hazards and insurance that may not cover them — Handling ammonia and other hazardous chemicals carries the risk of explosion, release and environmental damage, and the company discloses that its insurance may not be adequate to cover the losses that could result.
- Environmental and greenhouse gas regulation — Ammonia production is carbon intensive. Restrictions on greenhouse gas emissions and other environmental rules can raise compliance costs and affect results, and the cost of compliance is disclosed as substantial.
- Execution and demand risk on low-carbon ammonia — The company discloses that adapting new or unproven technologies for low-carbon ammonia creates non-traditional performance risks, and that the market for the product, along with the regulatory support behind it, is still uncertain.
- Indebtedness — The company discloses approximately $3.0 billion of total funded indebtedness, which can limit operating flexibility and the use of cash flow, a heavier constraint in the trough of a price cycle.
顧客集中度
主要顧客が売上高の13%を占める
CHS Inc. was the largest customer in 2025 and accounted for approximately 13% of consolidated net sales. The relationship is structural rather than commercial only: CHS holds a minority equity interest in CF Industries Nitrogen, LLC under a strategic venture, and receives product deliveries linked to that interest. The filing does not disclose a combined share for the top five or ten customers, so the concentration beyond CHS cannot be quantified from the annual report.
強気材料
Buyers argue that CF sits at the low end of the global cost curve thanks to North American natural gas, so it earns a spread over producers that buy gas at European or Asian prices, and that this spread widens rather than narrows when energy markets are disrupted. They point to 2025 as evidence of operating leverage: net sales of $7.08 billion and net earnings of $1.46 billion, with adjusted EBITDA of $2.89 billion, after average selling prices rose across every segment. They add that the barriers to building new ammonia capacity in North America — capital, permitting, time — are high and rising, that the underlying volume of nitrogen demand does not fall much in a recession, and that the Blue Point joint venture with JERA and Mitsui, in which CF holds 40%, gives it an option on low-carbon ammonia demand for power generation and marine fuel without funding the whole plant itself. The company also returns a large share of its cash flow to shareholders through buybacks and dividends.
弱気材料
Sellers fear that this is a commodity producer with no control over its own selling price, whose earnings are the difference between two volatile numbers. They note that the cost advantage rests entirely on the gap between North American and international gas prices — a gap that narrows as LNG export capacity links the US market to the world — and that the company itself discloses the cyclicality of the industry and the damage done by periods of oversupply, with new low-cost capacity coming on stream in the Middle East, Russia and elsewhere, often from state-owned or subsidised producers. They point to concentration of production: roughly 40% of ammonia capacity in a single Louisiana complex, in a hurricane corridor, and a 2025 incident that idled Yazoo City. They add that the low-carbon ammonia strategy consumes capital today against a market that does not exist yet at scale and depends on regulatory support the company acknowledges as uncertain, that greenhouse gas rules fall heavily on a carbon-intensive process, and that approximately $3.0 billion of funded debt bites hardest at the bottom of the cycle.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Named by CF in its own 10-K as a competitor: Nutrien is the other large North American nitrogen producer, selling ammonia, urea and UAN to the same Corn Belt growers and distributors.
Private but cited by CF as a direct competitor, Koch sells nitrogen fertilizer into the same US Midwest market and strengthened that position by buying the 3.5-million-tonne Iowa Fertilizer Company plant in 2024.
Cited by CF as a competitor both in North America and in the United Kingdom, Yara is the largest global seller of ammonia and nitrate fertilizers and competes with CF for the same export and European volumes.
Named in CF's 10-K, this US producer sells ammonia and UAN from its Kansas and Illinois plants to the same Midwest farm customers CF serves.
Also named by CF, LSB is a smaller US nitrogen producer whose ammonia, UAN and ammonium nitrate compete for the same agricultural and industrial buyers.
貸借対照表と流動性
売上高
$7.74B
直近12か月(2026/6/30まで)
純利益
$2.50B
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$1.80B
自己資本合計
$4.84B
負債合計
$6.31B
流動比率
4.86
利払い倍率
18.60
負債/EBITDA
1.13
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$208.59
現在株価
$112.20
安全マージン
+46.2%
適正価値レンジ
$145.54 - $271.65
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
8.56
ROE
37.2%
P/B レシオ
3.03
P/FCF
9.13
粗利益率
42.5%
ROIC
17.5%
収益性レーダー
価値創造(経済的モート)
ROIC
17.5%
WACC
7.2%
ROIC − WACC
+10.3 pp
ROICが資本コストを上回っています。企業は株主のために価値を創出しています。
ファンダメンタル分析基準
合格(20)
- EPS shows upward trend
- Price CAGR 15.51%
- ROIC 17.5%
- Gross Margin 42.5%
- P/FCF 9.13
- Debt/Equity ratio
- Operating Margin 41.1%
- Positive Free Cash Flow
- Current Ratio
- Interest Coverage
- Debt/EBITDA
- Return on Tangible Assets
- ROE 40.4%
- Revenue Growth 5Y 11.4%
- Earnings Surprise avg 3.4%
- PEG Ratio 0.19
- Earnings Quality (OCF/NI) 1.19
- Share Dilution -8.5%
- Net Margin Trend 32.3% vs 24.4%
- Piotroski F-Score 8/9
不合格(7)
- EPS CAGR 1.75%
- P/B Ratio 3.03
- CapEx intensity
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Fairly valued)
- Analyst Consensus 40% Buy
データなし(1)
- Dividend Payout NaN%
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Christopher D. Bohn | CEO, President & Director | 57 |
| Ms. Susan L. Menzel | Executive VP & Chief Administrative Officer | 60 |
| Mr. Bert A. Frost | Executive Vice President & Chief Commercial Officer | 60 |
| Mr. Andrew T. Scribner | Executive VP & CFO | 46 |
| Mr. Richard A. Hoker | VP, Corporate Controller & Chief Accounting Officer | 60 |
| Ms. Julie Scheck Freigang | VP & Chief Information Officer | 57 |
| Mr. Martin A. Jarosick C.F.A. | VP of Treasury & Investor Relations | - |
| Mr. Michael P. McGrane | Senior VP, General Counsel & Secretary | 51 |
| Ms. Linda M. Dempsey | Vice President of Public Affairs | 61 |
| Mr. Trevor Williams | Senior Vice President of Manufacturing and Distribution | - |
監査リスク
7
取締役会リスク
3
報酬リスク
6
株主権利リスク
5
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for CF, sourced from Markets Gazette.
- 5/6/2026POSITIVEFertilizer Makers See Earnings Windfall as War Disrupts Supplies
CF Industries Holdings Inc. reported a nearly 20% increase in sales for the latest quarter, driven by supply chain disruptions stemming from the Iran war. This surge in demand for key crop nutrients highlights the company's strong market position amidst global instability. The company's ability to capitalize on these market dynamics suggests robust performance and potential for continued growth, offering a positive outlook for investors.
- 4/1/2026NEUTRALHere's How Much $100 Invested In CF Industries Holdings 20 Years Ago Would Be Worth Today
An investment of $100 in CF Industries Holdings Inc. (CF) twenty years ago would have grown to approximately $1,500 today, representing a significant return on investment. This historical performance indicates a strong growth trajectory for the company over the past two decades. While past performance is not indicative of future results, this data point highlights CF Industries' resilience and potential for value creation for its shareholders.
- 3/18/2026NEGATIVEIt’s time to sell this fertilizer stock that’s been the S&P 500’s top gainer, analyst says
Mizuho Securities has downgraded CF Industries Holdings Inc. (CF) to 'Sell' from 'Neutral', citing that the stock has experienced an excessive rally, particularly since the onset of the Iran conflict. The analyst believes the current valuation does not reflect the underlying fundamentals and suggests investors should consider selling the stock. CF Industries, a leading manufacturer of nitrogen fertilizer, has been the top performer in the S&P 500 year-to-date, but this downgrade signals potential overvaluation and a risk of reversal for its share price.
- 3/18/2026POSITIVECF Industries' Stock Sees Momentum Score Spike As Middle East Fertilizer Exports Stagnate
CF Industries (CF) has experienced a significant surge in its momentum score, reaching 90.17. This upward trend is largely attributed to the ongoing geopolitical tensions in the Middle East, which have led to a stagnation of fertilizer exports from the region. Consequently, global fertilizer shortages have intensified, driving CF Industries' stock up by an impressive 60% year-to-date. This situation highlights the company's strong position in a market facing supply constraints, making it an attractive prospect for investors seeking exposure to the agricultural inputs sector.
- 3/12/2026POSITIVECF Industries Shares Hit Record High on Risks From Iran War
CF Industries Holdings Inc. shares surged to a record high amid escalating geopolitical tensions in the Middle East. The conflict is tightening global fertilizer markets, particularly for nitrogen-based crop nutrients, due to threats to supply chains. As the world's largest producer of ammonia, CF Industries is strategically positioned to benefit from this supply-demand imbalance. Investors are reacting positively to the increased risk premium in the fertilizer market, anticipating higher prices and improved margins for the company.
- 3/11/2026POSITIVEThe S&P 500’s biggest gainer since the Iran conflict started is not an oil stock
CF Industries Holdings Inc. has emerged as the top performer on the S&P 500 since the onset of the Iran conflict, outperforming even oil stocks. The company's shares have surged as fertilizer prices have seen a more significant increase than crude oil futures. This trend highlights a shift in market focus, where agricultural commodities and their producers are benefiting disproportionately from geopolitical tensions and supply chain disruptions. Investors are taking note of CF Industries' resilience and its ability to capitalize on the rising demand and pricing power within the fertilizer market.
via Markets Gazette