DK
Delek US Holdings Inc
Price:  
28.66 
USD
Volume:  
978,866.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DK Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Delek US Holdings Inc (DK) is 189.75 USD. This DK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.66 USD, the upside of Delek US Holdings Inc is %.

The range of the Intrinsic Value is 100.30 - 706.46 USD

28.66 USD
Stock Price
189.75 USD
Intrinsic Value
Intrinsic Value Details

DK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.30 - 706.46 189.75 562.1%
DCF (Growth 10y) 118.87 - 758.20 214.70 649.1%
DCF (EBITDA 5y) 75.90 - 146.66 105.33 267.5%
DCF (EBITDA 10y) 100.47 - 206.30 142.22 396.2%
Fair Value -6.02 - -6.02 -6.02 -121.01%
P/E (4.94) - 30.34 9.78 -65.9%
EV/EBITDA 15.11 - 54.45 31.07 8.4%
EPV (1.37) - 24.44 11.53 -59.8%
DDM - Stable (11.63) - (63.44) (37.53) -231.0%
DDM - Multi 112.48 - 496.79 185.70 547.9%

DK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,834.81
Beta 0.41
Outstanding shares (mil) 64.02
Enterprise Value (mil) 3,578.31
Market risk premium 4.60%
Cost of Equity 7.98%
Cost of Debt 12.73%
WACC 9.32%