The Discounted Cash Flow (DCF) valuation of Delek US Holdings Inc (DK) is 24.68 USD. With the latest stock price at 17.56 USD, the upside of Delek US Holdings Inc based on DCF is 40.6%.
| 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 | -0.0% - 97.9% | 40.6% |