The Discounted Cash Flow (DCF) valuation of Delek US Holdings Inc (DK) is 24.68 USD. With the latest stock price at 18.36 USD, the upside of Delek US Holdings Inc based on DCF is 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 7.7% | 7.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 17.56 - 34.76 | 24.68 |
| Upside | -4.4% - 89.3% | 34.4% |