Core Natural Resources, Inc.

Core Natural Resources, Inc.

CNRยทNYSE

$96.43

+0.18%
EnergyCoal

Core Natural Resources, Inc., together with its subsidiaries, produces and sells bituminous coal in the United States and internationally. It operates through two segments, Pennsylvania Mining Complex (PAMC) and CONSOL Marine Terminal. The company's PAMC segment engages in the mining, preparing, and marketing of bituminous coal to power generators, industrial end-users, and metallurgical end-users. This segment includes the Bailey Mine, the Enlow Fork Mine, the Harvey Mine, and the central preparation plant. Its CONSOL Marine Terminal segment provides coal export terminal services through the Port of Baltimore. The company also develops and operates the Itmann Mining Complex located in Wyoming County, West Virginia; and Greenfield Reserves and Resources located in the Northern Appalachian, Central Appalachian, and Illinois basins. The company was formerly known as CONSOL Energy Inc. and changed its name to Core Natural Resources, Inc. in January 2025. Core Natural Resources, Inc. was founded in 1864 and is headquartered in Canonsburg, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$4.86B
EPS-2.9800
P/E Ratio-32.36
Earnings Date08/04/2026
Core Natural Resources, Inc.

Core Natural Resources, Inc. Fair Value Envelope

CNR ยท NYSE

Our analysis suggests that CNR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $96.43, this represents a potential HIDDEN relative to our calculated worth for Core Natural Resources, Inc..

Intrinsic Value
Current Price: $96.43

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$216.3M
+ Cash & Equivalents$432.2M
Firm Value$648.5M
- Debt$354.2M
Equity Value$294.3M
/ Shares Outstanding51,241,299B
DCF Value$6
OVERVALUED BY 94%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$152.9M
$76.4M
$38.2M
$19.1M
$9.6M
$4.8M
$2.4M
$1.2M
$597.2K
$298.6K
Maintenance CapEx
-$28.5M
-$14.2M
-$7.1M
-$3.6M
-$1.8M
-$889.3K
-$444.7K
-$222.3K
-$111.2K
-$55.6K
Owner Earnings
$124.4M
$62.2M
$31.1M
$15.6M
$7.8M
$3.9M
$1.9M
$972.0K
$486.0K
$243.0K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$115.2M
$53.3M
$24.7M
$11.4M
$5.3M
$2.5M
$1.1M
$525.1K
$243.1K
$112.6K
Terminal Value represents 0.9% of Enterprise Value