DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Delek US Holdings, Inc. (DK)

Energy | Oil & Gas Refining & Marketing

Today's Price

$73.57

Today's Fair Value

$80.24 +9.07%

Margin of Safety

+8.31%

Projected Value (5Y)

$129.22 +75.64%

Dividends Paid (5Y)

$7.09

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 11.12% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.56% | CAGR (5y): -3.78%

Dividend Growth Rate

Regression: 1.81% | CAGR (5y): 26.37%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.35x)

Discount Rate