The Discounted Cash Flow (DCF) valuation of Delek US Holdings Inc (DK) is 54.72 USD. With the latest stock price at 21.35 USD, the upside of Delek US Holdings Inc based on DCF is 156.3%.
Based on the latest price of 21.35 USD and our DCF valuation, Delek US Holdings Inc (DK) is a buy. buying DK stocks now will result in a potential gain of 156.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.8% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 27.38 - 117.43 | 54.72 |
| Upside | 28.2% - 450.0% | 156.3% |