Delek Us Holdings, Inc.

  • Earnings Score
  • Moat Score
  • Safety Score
  • Market Cap $900.10M
  • PE -2
  • Debt $2.83B
  • Cash $735.60M
  • EV $2.99B
  • FCF -$494.50M

Earnings

loading chart...

Sales & Net Margins

loading chart...
Earnings-$560.40M
EBIT-$491.50M
ROE-97%
ROA-7%
FCF-$494.50M
Equity$575.20M
Growth Stability-2K%
PE-1.61
PEG0.42
PB1.56
P/FCF-1.82
P/S0.08
Price/Cash0.82
Debt/Equity4.91
Debt/FCF-5.71
Net Margins-5%
Gross Margins-0%
Op. Margins-4%
Earnings CAGR-2%
Sales Growth YoY-41%
Sales Growth QoQ-16%
Sales CAGR16%
FCF CAGR5%
Equity CAGR-8%
Earnings Stability-0.01
Earnings Growth YoY151%
Earnings Growth QoQ439%
Earnings CAGR 5Y-4%
Sales CAGR 5Y19%
FCF CAGR 5Y20%
Equity CAGR 5Y-9%
Earnings CAGR 3Y-7%
Sales CAGR 3Y-7%
FCF CAGR 3Y4%
Equity CAGR 3Y-15%
Market Cap$900.10M
Revenue$11.85B
Dividend Yield7%
Payout Ratio-11%
Assets$6.67B
Total Debt$2.83B
Cash$735.60M
Shares Outstanding63.88M
EV2.99B
Earnings Score6%
Moat Score7%
Safety Score22%
Final Score12%
Working Capital-184.1M
Current Ratio0.93
Gross Profit-$43.10M
Shares Growth 3y-5%
Equity Growth QoQ-34%
Equity Growth YoY-40%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...
Delek US Holdings Inc is an integrated energy business focused on petroleum refining, transportation, and storage; wholesale crude oil, intermediate, and refined products, and convenience store retailing. The company owns and operates independent refineries that produce a variety of petroleum products for transportation and industrial markets in the United States. Delek's logistics segment sells portions of the petroleum products its refineries produce. The logistics segment generates revenue through gathering, transporting, and storing crude oil and intermediate products, as well as by marketing, storing, and distributing refined products. The company also offers a collection of retail fuel and convenience stores operating in the Southeast region of the United States.

SEC Filings

Direct access to Delek Us Holdings, Inc. (DK) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

  • 2024
    • 10-K Dec 31
    • 10-Q Sep 30
    • 10-Q Jun 30
    • 10-Q Mar 31
  • 2023
    • 10-K Dec 31
    • 10-Q Sep 30
    • 10-Q Jun 30
    • 10-Q Mar 31
  • 2022
    • 10-K Dec 31
    • 10-Q Sep 30
    • 10-Q Jun 30
    • 10-Q Mar 31

Sector Comparison

How does Delek Us Holdings, Inc. compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Delek Us Holdings, Inc. compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR -2%
Stability -1%
loading chart...

Delek Us Holdings, Inc. Discounted Cash Flow

Fully customizable DCF calculator online for Delek Us Holdings, Inc..

= -$6.8B
012345678910TV
fcf-$495M-$517M-$541M-$566M-$592M-$619M-$648M-$677M-$708M-$741M-$775M-$7.8B
DCF-$470M-$447M-$425M-$404M-$384M-$366M-$348M-$331M-$314M-$299M-$3B
Value-$6.8B

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years12/201512/201612/201712/201812/201912/202012/202112/202212/202312/2024TTM
Net Margins0%-4%4%3%3%-8%-2%1%0%-5%-5%
ROA--2%5%11%7%-12%-2%6%4%-7%-7%
ROE--13%15%19%17%-54%-21%24%2%-97%-97%

Safety and Stability

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years12/201512/201612/201712/201812/201912/202012/202112/202212/202312/2024TTM
Debt over FCF-4.1312.786.8313.1-4.3715.6828.054.55-5.71-5.71
Debt over Equity-0.781.061.011.162.142.472.992.824.914.91
Growth Stability---100%100%-194%-1K%---2K%-2K%

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years12/201512/201612/201712/201812/201912/202012/202112/202212/202312/2024CAGR 5Y
Revenue YoY growth--9%86%41%-9%-21%46%90%-16%-30%19%
Earnings YoY growth--892%-288%18%-9%-296%-67%-226%-92%-3K%-4%
Equity YoY growth--13%66%-8%2%-39%-16%13%-10%-40%-9%
FCF YoY growth--3K%-27%65%-40%-441%-127%-24%422%-183%20%