As of 2024-12-12, the Intrinsic Value of Darling Ingredients Inc (DAR) is
56.86 USD. This DAR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.28 USD, the upside of Darling Ingredients Inc is
52.50%.
The range of the Intrinsic Value is 24.02 - 243.76 USD
56.86 USD
Intrinsic Value
DAR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.02 - 243.76 |
56.86 |
52.5% |
| DCF (Growth 10y) |
30.20 - 257.59 |
64.61 |
73.3% |
| DCF (EBITDA 5y) |
29.81 - 57.42 |
48.49 |
30.1% |
| DCF (EBITDA 10y) |
33.99 - 74.68 |
56.39 |
51.3% |
| Fair Value |
30.48 - 30.48 |
30.48 |
-18.24% |
| P/E |
17.41 - 82.55 |
46.31 |
24.2% |
| EV/EBITDA |
8.56 - 32.71 |
21.81 |
-41.5% |
| EPV |
24.25 - 72.31 |
48.28 |
29.5% |
| DDM - Stable |
11.99 - 53.84 |
32.92 |
-11.7% |
| DDM - Multi |
58.72 - 208.22 |
91.99 |
146.8% |
DAR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,929.38 |
| Beta |
0.86 |
| Outstanding shares (mil) |
159.05 |
| Enterprise Value (mil) |
10,060.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.58% |
| Cost of Debt |
10.74% |
| WACC |
8.22% |