image
Energy - Oil & Gas Refining & Marketing - NYSE - US
$ 12.4
2.56 %
$ 767 M
Market Cap
-1.24
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DK stock under the worst case scenario is HIDDEN Compared to the current market price of 12.4 USD, Delek US Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DK stock under the base case scenario is HIDDEN Compared to the current market price of 12.4 USD, Delek US Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DK stock under the best case scenario is HIDDEN Compared to the current market price of 12.4 USD, Delek US Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DK

image
$20.0$20.0$19.0$19.0$18.0$18.0$17.0$17.0$16.0$16.0$15.0$15.0$14.0$14.0$13.0$13.0$12.0$12.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
11.9 B REVENUE
-29.94%
-492 M OPERATING INCOME
-175.60%
-521 M NET INCOME
-2630.81%
-66.8 M OPERATING CASH FLOW
-6.59%
-603 M INVESTING CASH FLOW
-47.84%
222 M FINANCING CASH FLOW
135.49%
2.37 B REVENUE
-21.98%
-403 M OPERATING INCOME
-230.93%
-402 M NET INCOME
-612.94%
-164 M OPERATING CASH FLOW
-308.75%
-216 M INVESTING CASH FLOW
23.66%
77.3 M FINANCING CASH FLOW
-76.06%
Balance Sheet Delek US Holdings, Inc.
image
Current Assets 2.33 B
Cash & Short-Term Investments 736 M
Receivables 618 M
Other Current Assets 979 M
Non-Current Assets 4.33 B
Long-Term Investments 393 M
PP&E 3.03 B
Other Non-Current Assets 909 M
11.04 %9.27 %14.68 %5.89 %45.49 %13.63 %Total Assets$6.7b
Current Liabilities 2.52 B
Accounts Payable 1.81 B
Short-Term Debt 9.5 M
Other Current Liabilities 693 M
Non-Current Liabilities 3.57 B
Long-Term Debt 110 M
Other Non-Current Liabilities 3.46 B
29.78 %11.37 %56.89 %Total Liabilities$6.1b
EFFICIENCY
Earnings Waterfall Delek US Holdings, Inc.
image
Revenue 11.9 B
Cost Of Revenue 11.9 B
Gross Profit -67.9 M
Operating Expenses 424 M
Operating Income -492 M
Other Expenses 29.4 M
Net Income -521 M
12b12b10b10b8b8b6b6b4b4b2b2b00(2b)(2b)12b(12b)(68m)(424m)(491m)(29m)(521m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-0.57% GROSS MARGIN
-0.57%
-4.15% OPERATING MARGIN
-4.15%
-4.73% NET MARGIN
-4.73%
-97.43% ROE
-97.43%
-8.41% ROA
-8.41%
-10.01% ROIC
-10.01%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Delek US Holdings, Inc.
image
600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -521 M
Depreciation & Amortization 374 M
Capital Expenditures -431 M
Stock-Based Compensation 0
Change in Working Capital -49.7 M
Others 223 M
Free Cash Flow -497 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Delek US Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for DK of $24.6 , with forecasts ranging from a low of $15 to a high of $31 .
DK Lowest Price Target Wall Street Target
15 USD 20.97%
DK Average Price Target Wall Street Target
24.6 USD 98.03%
DK Highest Price Target Wall Street Target
31 USD 150.00%
Price
Max Price Target
Min Price Target
Average Price Target
32323030282826262424222220201818161614141212May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
1.38% DIVIDEND YIELD
0.255 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.10.150.150.150.20.270.310.220.2450.2550.150.150.150.250.280.310.230.250.150.150.150.250.290.310.20.20.2350.2550.150.550.150.600.150.600.260.910.31.070.211.100.240.980.2550.920.480.5120152015201620162017201720182018201920192020202020222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Delek US Holdings, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
15.3 K USD 1
9-12 MONTHS
71.1 K USD 2
Bought
296 K USD 4
0-3 MONTHS
77.2 K USD 2
3-6 MONTHS
126 K USD 2
6-9 MONTHS
66 K USD 1
9-12 MONTHS
7. News
Here's Why Retain Strategy is Apt for the Delek US Stock Now DK's diversified business model and refining strength provide stability, though supply risks and competition from larger players could hinder growth. zacks.com - 2 weeks ago
Delek US Holdings (DK) Up 6.1% Since Last Earnings Report: Can It Continue? Delek US Holdings (DK) reported earnings 30 days ago. What's next for the stock? zacks.com - 3 weeks ago
2 Dividend Stocks That Could Potentially Double Soon (26-33% Free Cash Flow Yields) One stock is trading at just 44% of NAV, with a free cash flow yield over 30% — and a path to possibly doubling in the near future. Another has a publicly traded holding worth more than its market cap and trades at less than 33% of its estimated NAV. These two 6%-yielders could potentially deliver 100% upside in 1-3 years — without chasing hype or mega-cap tech. seekingalpha.com - 3 weeks ago
The More They Drop, The More I Buy (Up To 11% Yields) These 4 dividend stocks have dropped sharply. Here's why they are worth doubling down on. Buy the dip in these high-yield stocks before the market catches on—valuation resets could drive big upside. seekingalpha.com - 1 month ago
Delek Q4 Loss Narrower Than Expected, Revenues Lag Estimates DK expects a total crude throughput of 255,000-269,000 barrels per day and a total throughput of 278,000-292,000 barrels per day in the first quarter of 2025. zacks.com - 1 month ago
Delek US Holdings (DK) Q4 Earnings: How Key Metrics Compare to Wall Street Estimates The headline numbers for Delek US Holdings (DK) give insight into how the company performed in the quarter ended December 2024, but it may be worthwhile to compare some of its key metrics to Wall Street estimates and the year-ago actuals. zacks.com - 1 month ago
Delek US Holdings (DK) Reports Q4 Loss, Misses Revenue Estimates Delek US Holdings (DK) came out with a quarterly loss of $2.54 per share versus the Zacks Consensus Estimate of a loss of $2.89. This compares to loss of $1.46 per share a year ago. zacks.com - 1 month ago
Delek US Holdings Reports Fourth Quarter 2024 Results BRENTWOOD, Tenn.--(BUSINESS WIRE)--Delek US Holdings, Inc. (NYSE: DK) (“Delek US”, "Company") today announced financial results for its fourth quarter ended December 31, 2024. “Despite challenging market conditions, 2024 was a transformation year during which we have made significant progress in achieving our Sum of the Parts goals and improving the overall profitability of the company,” said Avigal Soreq, President and Chief Executive Officer of Delek US. “After announcing the EOP plan in Sept. businesswire.com - 1 month ago
Delek US Holdings, Inc. Announces Quarterly Dividend BRENTWOOD, Tenn.--(BUSINESS WIRE)--Delek US Holdings, Inc. (NYSE:DK) (“Delek”) today announced that its Board of Directors has approved a quarterly dividend of $0.255 per share, to be paid on March 10, 2025, to shareholders as of record on March 3, 2025. About Delek US Holdings, Inc. Delek US Holdings, Inc. is a diversified downstream energy company with assets in petroleum refining, logistics, pipelines, and renewable fuels. The refining assets consist primarily of refineries operated in Tyler. businesswire.com - 1 month ago
10% Yields With Lower Risk: 3 Rare Buying Opportunities You Can't Ignore These 3 high-yield stocks offer double-digit payouts while keeping risk in check—find out why the market is mispricing them. A government-backed REIT, a powerhouse midstream MLP, and a rock-solid BDC—all yielding 10%+ and primed for growth. Investors rarely get opportunities like this—here's how to lock in sustainable 10%+ yields before the market catches on. seekingalpha.com - 2 months ago
Why Now is the Right Time to Hold Delek US Holdings Stock DK shows promise with strong liquidity, shareholder returns and Permian Basin assets, but refining setbacks and market volatility raise concerns for the future. zacks.com - 2 months ago
If I Could Only Buy One 10%+ Yielding MLP And BDC It is rare to find sustainable 10%+ yields from common equities. However, there are exceptions to this. We share our favorite 10%+ yielding MLP and BDC right now. seekingalpha.com - 2 months ago
8. Profile Summary

Delek US Holdings, Inc. DK

image
COUNTRY US
INDUSTRY Oil & Gas Refining & Marketing
MARKET CAP $ 767 M
Dividend Yield 1.38%
Description Delek US Holdings, Inc. engages in the integrated downstream energy business in the United States. The company operates through three segments: Refining, Logistics, and Retail. The Refining segment processes crude oil and other feedstock for the manufacture of various grades of gasoline, diesel fuel, aviation fuel, asphalt, and other petroleum-based products that are distributed through owned and third-party product terminal. It owns and operates four independent refineries located in Tyler, Texas; El Dorado, Arkansas; Big Spring, Texas; and Krotz Springs, Louisiana, as well as three biodiesel facilities in Crossett, Arkansas, Cleburne, Texas, and New Albany. The Logistics segment gathers, transports, and stores crude oil, intermediate, and refined products; and markets, distributes, transports, and stores refined products for third parties. It owns or leases capacity on approximately 400 miles of crude oil transportation pipelines, approximately 450 miles of refined product pipelines, an approximately 900-mile crude oil gathering system, and associated crude oil storage tanks with an aggregate of approximately 10.2 million barrels of active shell capacity; and owns and operates ten light product distribution terminals, as well as markets light products using third-party terminals. The Retail segment owns and leases 248 convenience store sites located primarily in West Texas and New Mexico. Its convenience stores offer various grades of gasoline and diesel under the DK or Alon brand; and food products and service, tobacco products, non-alcoholic and alcoholic beverages, and general merchandise, as well as money orders to the public primarily under the 7-Eleven and DK or Alon brand names. It serves oil companies, independent refiners and marketers, jobbers, distributors, utility and transportation companies, the U.S. government, and independent retail fuel operators. Delek US Holdings, Inc. was founded in 2001 and is headquartered in Brentwood, Tennessee.
Contact 7102 Commerce Way, Brentwood, TN, 37027 https://www.delekus.com
IPO Date May 4, 2006
Employees 1987
Officers Mr. Mark Hobbs Executive Vice President & Chief Financial Officer Mr. Jared Paul Serff Executive Vice President Mr. Avigal Soreq CPA President, Chief Executive Officer & Director Mr. Reuven Avraham Spiegel Executive Vice President of Special Projects Mr. Anthony Leo Miller Executive Vice President of Retail Ms. Denise Clark McWatters Executive Vice President, General Counsel & Corporate Secretary Mr. Joseph Israel Executive Vice President and President of Refining & Renewables Mr. Ido Biger Executive Vice President, Chief Technology Officer & Chief Data Officer Mr. Sam Eljaouhari Executive Vice President & Chief Human Resource Officer Ms. Sarit Soccary Ben-Yochanan Managing Partner of DK Innovation