Darling Ingredients Inc.

Darling Ingredients Inc.

DARยทNYSE

$61.55

+0.13%
Consumer DefensivePackaged Foods

Darling Ingredients Inc. develops, produces, and sells natural ingredients from edible and inedible bio-nutrients. The company operates through three segments: Feed Ingredients, Food Ingredients, and Fuel Ingredients. It offers ingredients and customized specialty solutions for customers in the pharmaceutical, food, pet food, feed, industrial, fuel, bioenergy, and fertilizer industries. The company also collects and transforms various animal by-product streams into useable and specialty ingredients, such as collagen, edible fats, feed-grade fats, animal proteins and meals, plasma, pet food ingredients, organic fertilizers, yellow grease, fuel feedstock, green energy, natural casings, and hides. In addition, it recovers and converts used cooking oil and animal fats, and residual bakery products into valuable feed and fuel ingredients. Further, the company provides environmental services, including grease trap collection and disposal services to food service establishments. It primarily operates under the Sonac, Dar Pro, Rothsay, Rousselot, Nature Safe, CleanStar, Peptan, Cookie Meal, Bakery Feeds, Ecoson, and Rendac brand names in North America, Europe, China, South America, Australia, and internationally. The company was formerly known as Darling International Inc. and changed its name to Darling Ingredients Inc. in May 2014. Darling Ingredients Inc. was founded in 1882 and is headquartered in Irving, Texas.

At a Glance

Live Snapshot
Market Cap$9.78B
EPS0.4000
P/E Ratio153.87
Earnings Date07/23/2026
Darling Ingredients Inc.

Darling Ingredients Inc. Fair Value Envelope

DAR ยท NYSE

Our analysis suggests that DAR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $61.55, this represents a potential HIDDEN relative to our calculated worth for Darling Ingredients Inc..

Intrinsic Value
Current Price: $61.55

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$183.6B
+ Cash & Equivalents$88.7M
Firm Value$183.7B
- Debt$4.2B
Equity Value$179.5B
/ Shares Outstanding158,186,082B
DCF Value$1.1K
UNDERVALUED BY 1744%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.4B
$1.9B
$2.6B
$3.4B
$4.6B
$6.1B
$8.2B
$11.0B
$14.8B
$19.8B
Maintenance CapEx
-$102.0M
-$136.7M
-$183.2M
-$245.5M
-$329.0M
-$441.0M
-$591.0M
-$792.1M
-$1.1B
-$1.4B
Owner Earnings
$1.3B
$1.8B
$2.4B
$3.2B
$4.3B
$5.7B
$7.6B
$10.2B
$13.7B
$18.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.2B
$1.5B
$1.9B
$2.3B
$2.9B
$3.6B
$4.5B
$5.5B
$6.9B
$8.5B
Terminal Value represents 78.9% of Enterprise Value