U.S. markets open in 1 hour 25 minutes
  • S&P Futures

    3,828.25
    +0.25 (+0.01%)
     
  • Dow Futures

    31,289.00
    -82.00 (-0.26%)
     
  • Nasdaq Futures

    12,845.50
    +13.75 (+0.11%)
     
  • Russell 2000 Futures

    2,196.00
    -4.00 (-0.18%)
     
  • Crude Oil

    62.27
    -1.26 (-1.98%)
     
  • Gold

    1,757.10
    -18.30 (-1.03%)
     
  • Silver

    26.68
    -1.00 (-3.63%)
     
  • EUR/USD

    1.2117
    -0.0069 (-0.57%)
     
  • 10-Yr Bond

    1.5180
    0.0000 (0.00%)
     
  • Vix

    28.55
    +7.21 (+33.79%)
     
  • GBP/USD

    1.3934
    -0.0079 (-0.56%)
     
  • USD/JPY

    106.2620
    +0.0320 (+0.03%)
     
  • BTC-USD

    46,695.80
    -3,927.93 (-7.76%)
     
  • CMC Crypto 200

    934.36
    +1.23 (+0.13%)
     
  • FTSE 100

    6,549.92
    -102.04 (-1.53%)
     
  • Nikkei 225

    28,966.01
    -1,202.26 (-3.99%)
     

A Look At The Intrinsic Value Of Delek US Holdings, Inc. (NYSE:DK)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·4 min read
  • Oops!
    Something went wrong.
    Please try again later.

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Delek US Holdings, Inc. (NYSE:DK) as an investment opportunity by taking the expected future cash flows and discounting them to today's value. We will use the Discounted Cash Flow (DCF) model on this occasion. There's really not all that much to it, even though it might appear quite complex.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. For those who are keen learners of equity analysis, the Simply Wall St analysis model here may be something of interest to you.

Check out our latest analysis for Delek US Holdings

The calculation

We have to calculate the value of Delek US Holdings slightly differently to other stocks because it is a oil and gas company. In this approach dividends per share (DPS) are used, as free cash flow is difficult to estimate and often not reported by analysts. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. The 'Gordon Growth Model' is used, which simply assumes that dividend payments will continue to increase at a sustainable growth rate forever. The dividend is expected to grow at an annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.2%. We then discount this figure to today's value at a cost of equity of 12%. Relative to the current share price of US$10.7, the company appears about fair value at a 19% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= US$1.3 / (12% – 2.2%)

= US$13.2

dcf
dcf

The assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. Part of investing is coming up with your own evaluation of a company's future performance, so try the calculation yourself and check your own assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Delek US Holdings as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 12%, which is based on a levered beta of 1.590. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Looking Ahead:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For example, changes in the company's cost of equity or the risk free rate can significantly impact the valuation. For Delek US Holdings, we've put together three relevant elements you should assess:

  1. Risks: Every company has them, and we've spotted 3 warning signs for Delek US Holdings (of which 1 can't be ignored!) you should know about.

  2. Future Earnings: How does DK's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.