investorscraft@gmail.com

Intrinsic Value of Darling Ingredients Inc. (DAR)

Previous Close$37.54
Intrinsic Value
Upside potential
Previous Close
$37.54

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount