EN DE

Core Natural Resources, Inc. (CNR) Fair Value & Analysis

Energy · US · Market cap $4.3B · ISIN US2189371006

What is Core Natural Resources, Inc. really worth?

CN Core Natural Resources, Inc. logo Core Natural Resources, Inc. CNR · US
Price$97.43
Fair Value$137.69
Upside+41.3%
Quality18/100

Below-average quality, trading 29% below our fair value of $137.69.

Watch Core Natural Resources, Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Low debt · generates free cash flow

Risks

!Mixed Growth (revenue 5y +36.5 %/yr)
!Loss-making · -1.5% net margin
!Trails peers (5/14)
!Narrow moat 15/100
!Evidence only medium, so the estimate is less certain
!Weak on dividend: 8 out of 100

For context

·0.41% dividend yield
Evidence: Medium Range $103.76 – $171.61

Fair value as of: Aug 13, 2026

From 12 valuation models · updated 22 days ago

Share price +20.1% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The large discount to fair value meets weak quality (18/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($103.76). The market is more pessimistic than our downside scenario.

Price vs Fair Value (5 years)

$132.31 $15.14 Fair Value $137.69 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $15.14 – $132.31 · fair‑value band $103.76 – $171.61 · the $97.43 price screens below the $137.69 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Core Natural Resources, Inc. (CNR) currently trades at $97.43, while our model-based Fair Value estimate is $137.69, implying the stock looks roughly 29.2% undervalued today. The Quality Score stands at 18/100 (below-average quality), in the Energy sector. How firm this estimate is: it rests on 11 models at a data quality of 95/100, which puts the evidence level at medium.

Over the trailing twelve months, Core Natural Resources, Inc. generated revenue of $4.2B at a net margin of −1.5%. Revenue grew 6.6% year over year. It earns a return on equity of −1.7%. The balance sheet holds a net cash position of $78.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $103.76 (bear case) to $171.61 (bull case); at $97.43, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 52% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at −22% fair-value upside, at 41%, CNR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($7.74 to $106.75). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $7.34 $11.08 $17.24 79
Growth DCF $7.31 $10.72 $16.16 78
Owner Earnings $46.11 $78.46 $131.76 74
All 12 models by family
DCF Models
FCF DCF $7.34 $11.08 $17.24 79
Owner Earnings $46.11 $78.46 $131.76 74
5Y Revenue Exit $6.47 $9.36 $13.22 73
5Y EBITDA Exit $51.57 $101.30 $164.53 73
10Y Revenue Exit $6.61 $9.40 $13.55 67
10Y EBITDA Exit $35.84 $74.84 $136.03 65
Dividend Discount
Gordon GGM $4.58 $9.12 $13.81 67
DDM Multi-Stage $4.58 $7.88 $9.62 67
Multiples
EV/EBITDA $80.64 $106.75 $132.87 67
EV/Revenue $6.10 $7.74 $9.38 54
Asset-Based
NCAV (Graham) $36.48 $48.89 $72.97 54
Growth DCF
Growth DCF $7.31 $10.72 $16.16 78

Widest divergence: Asset-Based ($48.89) versus Multiples ($7.74). Highest evidence: FCF DCF (79).

Notify me when CNR reaches fair value

Put CNR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 1.02 TTM
EPS (TTM) $−1.23
Dividend yield 0.4%
Net margin −3.7% FY2025
Return on equity −1.7% TTM
Return on assets (EBIT) 13.5% avg 5y
More key figures
Profitability
Operating margin 1.3% TTM
Growth
Revenue (TTM) $4.2B TTM
Revenue growth (YoY) +6.6% 3y avg +22.2%
EPS growth (YoY) −81.1%
Balance sheet & cash flow
Free cash flow $21.2M FY2025
Net cash $78.0M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 18/100

Of which business quality 25 · Market factors (momentum, volatility) 60

Profitability 12
Margins and returns on capital today
Quality Growth 23
Are margins and returns improving?
Cashflow 18
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 24
Disciplined investing over empire-building
Low Volatility 65
Calm price path (market factor)
Momentum 51
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Core Natural Resources, Inc., together with its subsidiaries, produces, sells, and exports metallurgical and thermal coals in the United States and internationally. It operates through the High CV Thermal; Metallurgical; Powder River Basin (PRB); and Core Marine Terminal segments.

Full company description

Core Natural Resources, Inc., together with its subsidiaries, produces, sells, and exports metallurgical and thermal coals in the United States and internationally. It operates through the High CV Thermal; Metallurgical; Powder River Basin (PRB); and Core Marine Terminal segments. The High CV Thermal segment consists of Pennsylvania Mining Complex and the West Elk mine located in Colorado. The Metallurgical segment consists of Leer, Leer South, Beckley, Mountain Laurel, and Itmann coal mines in West Virginia. The PRB segment consists of Black Thunder and Coal Creek surface mining complexes located in Wyoming. The Core Marine Terminal segment consists of coal export terminal operations in the Port of Baltimore. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Core Natural Resources, Inc. reported revenue of $4.2B in FY2025 versus $1.3B in FY2021, a compound +34.8%/yr. Reported net income was −$153M in FY2025.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$4.2B
Latest YoY
+93.8%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.2%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+36.5%
Avg. revenue growth/yr (33Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.8%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +34.8%/yr
FY21 $1.3B
FY22 $2.3B
FY23 $2.5B
FY24 $2.1B
FY25 $4.2B
Net income
FY21 $34.1M
FY22 $467M
FY23 $656M
FY24 $286M
FY25 −$153M
Character of growth · EPS growth decomposed (2014-2025) +11.1 % p.a.
Revenue per share +10.8 %

of which total revenue +4.9 % · buybacks/dilution +5.6 %

EBIT margin +0.4 %
Tax rate +2.1 %
Residual (interest, one-offs) −2.2 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch CNR: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Core Natural Resources, Inc. Fair Value". https://www.fairvalue-calculator.com/stock/CNR

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Thermal Coal · 99 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 18 · Bottom 25%
Fair Value upside +41% · Top 25%
Return on assets −1% · Bottom 25%
Net margin (TTM) −1% · Bottom 25%
Operating margin (TTM) 1% · Bottom 25%
Revenue growth 7% · Above median
Dividend yield (TTM) 0.4% · Bottom 25%
Debt / equity 0.09× · Lower than median

Valuation Multiples vs Thermal Coal median · lower = cheaper

P/B 1.18× · Pricier than median
P/S (TTM) 1.02× · Cheaper than median
P/FCF 204.4× · Pricier than 75% of peers
EV/EBITDA 8.2× · Pricier than median
PEG 0.35× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE88 · sector 8
FUTURE33 · sector 0
PAST0 · sector 21
HEALTH96 · sector 93
DIVIDEND8 · sector 54

Insider activity: 42/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Coal Oil & gas

Similar stocks

10 more Thermal Coal stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
China Shenhua Energy Company 601088 ¥48.05 ¥34.97 −27%
PT Bayan Resources Tbk., BYAN 15,325 IDR 3,542 IDR −77%
Adani Enterprises Limited ADANIENT ₹2,965 ₹891.11 −70%
Shaanxi Coal Industry Company 601225 ¥25.08 ¥23.90 −5%
Yankuang Energy Group 600188 ¥21.60 ¥13.24 −39%
Coal India Limited COALINDIA ₹417.85 ₹464.01 +11%
533278 533278 ₹406.50 ₹660.78 +63%
China Coal Energy Company 601898 ¥13.93 ¥13.91 +0%
PT Dian Swastatika Sentosa Tbk, DSSA 1,145 IDR 352.75 IDR −69%
Inner Mongolia Dian Tou Energy Corporation 002128 ¥26.48 ¥20.72 −22%

Compare Core Natural Resources, Inc. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Core Natural Resources, Inc. (CNR) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $137.69 versus a price of $97.43, about +41% upside (undervalued).
What is the fair value of CNR?
Our model-based fair value for Core Natural Resources, Inc. is $137.69 (as of Aug 13, 2026), built from audited fundamentals. The current price: $97.43.
What is the quality score of CNR?
Core Natural Resources, Inc. has a Quality Score of 18/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Core Natural Resources, Inc. (CNR)?
Core Natural Resources, Inc. reported trailing-twelve-month revenue of about $4.2B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of CNR?
The net profit margin of Core Natural Resources, Inc. is about −1.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Core Natural Resources, Inc. pay a dividend?
Core Natural Resources, Inc. currently shows a dividend yield of about 0.41% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Core Natural Resources, Inc. in the live analysis

One click puts Core Natural Resources, Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.