The Discounted Cash Flow (DCF) valuation of Delek US Holdings Inc (DK) is 160.08 USD. With the latest stock price at 19.52 USD, the upside of Delek US Holdings Inc based on DCF is 720.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 14.2% | 10.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 81.34 - 667.17 | 160.08 |
| Upside | 316.7% - 3317.9% | 720.1% |