As of 2024-07-27, the Intrinsic Value of Delek US Holdings Inc (DK) is
181.89 USD. This DK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 23.93 USD, the upside of Delek US Holdings Inc is
%.
The range of the Intrinsic Value is 95.73 - 676.10 USD
181.89 USD
Intrinsic Value
DK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
95.73 - 676.10 |
181.89 |
660.1% |
| DCF (Growth 10y) |
113.54 - 725.78 |
205.91 |
760.5% |
| DCF (EBITDA 5y) |
72.46 - 140.72 |
100.39 |
319.5% |
| DCF (EBITDA 10y) |
96.25 - 199.69 |
136.58 |
470.8% |
| Fair Value |
-6.01 - -6.01 |
-6.01 |
-125.12% |
| P/E |
(3.75) - 22.47 |
7.26 |
-69.6% |
| EV/EBITDA |
13.70 - 55.10 |
29.63 |
23.8% |
| EPV |
(2.04) - 23.82 |
10.89 |
-54.5% |
| DDM - Stable |
(11.46) - (56.72) |
(34.09) |
-242.5% |
| DDM - Multi |
110.66 - 442.08 |
178.96 |
647.8% |
DK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,534.63 |
| Beta |
0.36 |
| Outstanding shares (mil) |
64.13 |
| Enterprise Value (mil) |
3,278.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.12% |
| Cost of Debt |
12.73% |
| WACC |
9.52% |