As of 2025-06-23, the Intrinsic Value of Delek US Holdings Inc (DK) is 54.17 USD. This DK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.77 USD, the upside of Delek US Holdings Inc is 148.80%.
The range of the Intrinsic Value is 27.03 - 116.23 USD
Based on its market price of 21.77 USD and our intrinsic valuation, Delek US Holdings Inc (DK) is undervalued by 148.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.03 - 116.23 | 54.17 | 148.8% |
| DCF (Growth 10y) | 60.59 - 182.41 | 97.93 | 349.8% |
| DCF (EBITDA 5y) | 21.78 - 79.30 | 38.83 | 78.3% |
| DCF (EBITDA 10y) | 48.30 - 121.39 | 70.90 | 225.7% |
| Fair Value | -57.67 - -57.67 | -57.67 | -364.92% |
| P/E | (116.04) - (134.96) | (122.84) | -664.3% |
| EV/EBITDA | (43.63) - (24.76) | (35.47) | -262.9% |
| EPV | 11.04 - 29.99 | 20.52 | -5.8% |
| DDM - Stable | (72.31) - (218.39) | (145.35) | -767.7% |
| DDM - Multi | 16.65 - 42.05 | 24.23 | 11.3% |
| Market Cap (mil) | 1,322.09 |
| Beta | 1.56 |
| Outstanding shares (mil) | 60.73 |
| Enterprise Value (mil) | 3,733.59 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.96% |
| Cost of Debt | 7.99% |
| WACC | 7.59% |