Previous Close | $37.54 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Darling Ingredients Inc. operates in the sustainable food and feed ingredients sector, specializing in the repurposing of animal by-products and organic waste into high-value ingredients. The company’s core revenue model revolves around converting raw materials such as fats, oils, and proteins into renewable fuels, pet food ingredients, and specialty fertilizers. Darling Ingredients holds a dominant position in the rendering and recycling industry, leveraging its extensive collection network and advanced processing capabilities to serve global markets. Its vertically integrated operations provide cost efficiencies and supply chain resilience, positioning it as a leader in the circular economy. The company’s diversified product portfolio caters to industries ranging from agriculture to energy, reducing waste while meeting growing demand for sustainable solutions. Darling’s strategic partnerships and acquisitions, such as its joint venture with Valero (Diamond Green Diesel), further solidify its competitive edge in renewable diesel production.
Darling Ingredients reported revenue of $5.72 billion for FY 2024, with net income of $278.9 million, reflecting a net margin of approximately 4.9%. The company generated $839.3 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $332.5 million, indicating disciplined reinvestment to support growth and operational efficiency. The diluted EPS of $1.73 underscores steady earnings performance despite macroeconomic volatility.
The company’s earnings power is supported by its diversified revenue streams and scalable operations. Darling’s capital efficiency is evident in its ability to monetize low-cost raw materials into high-margin products. The joint venture with Valero enhances earnings stability through long-term contracts and renewable fuel incentives. However, elevated debt levels may constrain near-term capital allocation flexibility.
Darling Ingredients maintains a leveraged balance sheet, with total debt of $4.26 billion against cash and equivalents of $76 million. The debt load reflects recent acquisitions and growth investments, necessitating careful liquidity management. Operating cash flow coverage of interest and principal obligations remains adequate, but leverage ratios warrant monitoring amid rising interest rates and cyclical demand fluctuations.
Growth is driven by expansion in renewable diesel and sustainable ingredients, supported by regulatory tailwinds. The company does not currently pay a dividend, opting to reinvest cash flows into capacity expansions and debt reduction. Volume growth in core segments and margin improvement initiatives are expected to sustain mid-single-digit revenue growth over the medium term.
The market values Darling Ingredients at a premium relative to traditional agribusiness peers, reflecting its exposure to renewable energy and sustainability trends. Forward earnings multiples suggest expectations of margin expansion and volume growth, particularly in renewable diesel. However, commodity price sensitivity and regulatory risks may introduce volatility.
Darling’s strategic advantages include its vertically integrated supply chain, long-term customer contracts, and leadership in waste-to-value solutions. The outlook remains positive, supported by global demand for sustainable products and renewable fuels. Execution risks include integration of acquisitions and feedstock price volatility, but the company’s niche positioning provides resilience.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |