The Discounted Cash Flow (DCF) valuation of Delek US Holdings Inc (DK) is 181.89 USD. With the latest stock price at 23.93 USD, the upside of Delek US Holdings Inc based on DCF is 660.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 12.7% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 95.73 - 676.10 | 181.89 |
| Upside | 300.0% - 2725.3% | 660.1% |