investorscraft@gmail.com

Intrinsic Value of Delek US Holdings, Inc. (DK)

Previous Close$26.56
Intrinsic Value
Upside potential
Previous Close
$26.56

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

Delek US Holdings, Inc. operates as a diversified downstream energy company, primarily engaged in refining, marketing, and retailing petroleum products. The company's core revenue model is driven by its refining operations, which process crude oil into gasoline, diesel, and jet fuel, alongside logistics and retail segments that enhance vertical integration. Delek's refineries, strategically located in the Mid-Continent and Gulf Coast regions, benefit from access to cost-advantaged crude oil and proximity to key demand centers. The company also operates a network of convenience stores under the MAPCO brand, providing stable cash flows through retail fuel and merchandise sales. In the broader sector context, Delek competes with larger integrated oil companies but maintains a niche position through operational flexibility and regional market focus. Its logistics segment, Delek Logistics Partners, supports refining operations with midstream assets, including pipelines and storage terminals, creating synergies and margin stability. Despite cyclical industry challenges, Delek's diversified model aims to balance refining volatility with steadier retail and logistics earnings.

Revenue Profitability And Efficiency

Delek reported revenue of $11.85 billion for FY 2024, reflecting its scale in downstream energy operations. However, net income stood at -$560.4 million, with diluted EPS of -$8.77, indicating significant profitability challenges amid volatile refining margins and operational headwinds. Operating cash flow was negative at -$66.8 million, while capital expenditures totaled -$430.6 million, highlighting strained cash generation and reinvestment needs during the period.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow underscore pressures on refining margins and operational efficiency. Elevated capital expenditures relative to operating cash flow suggest limited near-term earnings power, though logistics and retail segments may provide stability. Delek's ability to improve capital efficiency hinges on optimizing refinery utilization and managing cost inflation in a challenging macro environment.

Balance Sheet And Financial Health

Delek's balance sheet shows $735.6 million in cash and equivalents against $2.86 billion in total debt, indicating moderate liquidity but elevated leverage. The negative operating cash flow raises concerns about near-term debt servicing capacity, though midstream assets and retail cash flows could provide relief. Financial health remains contingent on margin recovery and disciplined capital allocation.

Growth Trends And Dividend Policy

Growth prospects are tempered by refining sector volatility, though logistics and retail segments offer incremental opportunities. Delek maintained a $1.00 per share dividend, signaling commitment to shareholder returns despite earnings challenges. Future dividend sustainability depends on refining margin stabilization and free cash flow generation.

Valuation And Market Expectations

Market expectations appear subdued given negative earnings and cash flow, with valuation likely reflecting cyclical headwinds. Investors may price in potential margin recovery, but skepticism persists around near-term profitability. The stock's performance will hinge on macro energy trends and Delek's ability to navigate refining downturns.

Strategic Advantages And Outlook

Delek's vertically integrated model and regional focus provide strategic flexibility, but the outlook remains cautious amid uncertain refining economics. Cost management and logistics synergies are key levers, though broader energy transition risks loom. Success depends on balancing cyclical refining exposure with stable cash flows from retail and midstream assets.

Sources

Company filings (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