Previous Close | $26.56 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings (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 |