Delek US Energy Inc (DK) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Delek US Energy Inc $49.54, price $72.26, upside -31.4%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Delek US Energy Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range $11.01 – $81.55 · fair‑value band $21.93 – $78.52 · the $72.26 price screens above the $49.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Delek US Energy in your weekly email
Every Wednesday you see whether Delek US Energy is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Delek US Holdings, Inc. engages in the integrated downstream energy business in the United States. The company operates in two segments Refining and Logistics.
Show more
Delek US Holdings, Inc. engages in the integrated downstream energy business in the United States. The company operates in two segments Refining and Logistics. The Refining segment processes crude oil and other feedstock for the manufacture of various grades of gasoline, diesel fuel, aviation fuel, asphalt, and other petroleum-based products that are distributed through owned and third-party product terminals. It owns and operates refineries located in Tyler, Texas; El Dorado, Arkansas; Big Spring, Texas; and Krotz Springs, Louisiana. The Logistics segment gathers, transports, and stores crude oil and natural gas, intermediate, and refined products; and markets, distributes, transports, and stores refined products, as well as disposes and recycles water for third parties. It owns or leases crude oil transportation pipelines, refined product pipelines, crude oil gathering systems, and associated crude oil storage tanks; and owns and operates light product distribution terminals, as well as markets light products using third-party terminals. It serves oil companies, independent refiners and marketers, jobbers, distributors, utility and transportation companies, government, and independent retail fuel operators. Delek US Holdings, Inc. was founded in 2001 and is headquartered in Brentwood, Tennessee.
Stock analysis
Delek US Energy Inc (DK) currently trades at $72.26, while our model-based Fair Value estimate is $49.54, implying the stock looks roughly 45.9% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $40.11 per share, and 0 of the 14 models we run sit above the $72.26 price.
Bear case: the Dividend Discount group reads lowest at $13.74, and 14 of the 14 models stay below the price. Evidence for this calculation is medium.
Scenario range: $21.93 (bear) to $78.52 (bull), the price of $72.26 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Delek US Energy Inc reported revenue of $10.7B in FY2025 versus $10.6B in FY2021, a compound +0.2%/yr. Reported net income was −$22.8M in FY2025.
Key figures
Market cap $4.4B · P/S ratio 0.35 · EPS (TTM) $−0.9400 · Dividend yield 1.4% · Net margin −0.2% · Return on equity 3.8% · Return on assets (EBIT) 1.5% · Operating margin −6.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 39 out of 100 (low confidence).
What moves the price
The share trades about 11% below its 52-week high and 174% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −61% fair-value upside, at −31%, DK screens cheaper than that median.
Fair Value models
Bear $21.93Fair Value $49.54Bull $78.52
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−9.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−18.5%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+8.0%
Start year 2020 (pandemic). Over 10 years: +6.4% a year
Revenue growth 23 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−10.0% (2020) → 3.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+62.8%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
−0.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +59.0% a year for the price and −3.1% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (96 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas Refining & Marketing · 108 stocks
Beats the industry median on 1/13 measures
Overall it trails its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−31% · Below median
Profitability
Return on equity (TTM)4% · Below median
Return on assets3% · Below median
Net margin (TTM)0% · Bottom 25%
Operating margin (TTM)−7% · Bottom 25%
Growth and dividend
Revenue growth0% · Below median
Dividend yield (TTM)1.4% · Below median
Balance sheet
Debt / equity11.25× · Highest 25%
Valuation Multiplesvs Oil & Gas Refining & Marketing median · lower = cheaper
P/B15.31× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (TTM)0.41× · Pricier than median
P/FCF199.4× · Priciest 25%
EV/EBITDA9.7× · Pricier than median
PEG0.38× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 15
FUTURE (revenue growth)2· sector 14
PAST (return on equity)15· sector 34
HEALTH (low debt)0· sector 81
DIVIDEND (yield)28· sector 51
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Delek US Energy Inc Fair Value". https://www.fairvalue-calculator.com/stock/DK
Frequently asked questions
Is Delek US Energy Inc (DK) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of $49.54 versus a price of $72.26, about −31% upside (overvalued).
What is the fair value of DK?
Our model-based fair value for Delek US Energy Inc is $49.54 (as of Sep 24, 2026), built from audited fundamentals. The current price: $72.26.
What is the quality score of DK?
Delek US Energy Inc has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Delek US Energy Inc (DK)?
Our model-based price target is the fair value of $49.54 (as of Sep 24, 2026) from 14 valuation models. Cautious scenario $21.93, optimistic scenario $78.52. It is a calculation from audited fundamentals, not an analyst target.
What is the Delek US Energy Inc stock forecast for 2026?
Our models put fair value at $49.54, about −31% upside versus a price of $72.26 (overvalued). Cautious scenario $21.93, optimistic scenario $78.52. The calculation is refreshed regularly with new filings.
What is the revenue of Delek US Energy Inc (DK)?
Delek US Energy Inc reported trailing-twelve-month revenue of about $10.7B (latest available figure, as of Sep 24, 2026).
Does Delek US Energy Inc pay a dividend?
Delek US Energy Inc currently shows a dividend yield of about 1.41% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Delek US Energy Inc (DK)?
For today's price to be fair in a discounted-cash-flow model, Delek US Energy Inc would have to grow free cash flow by +62.8 % per year for five years (discount rate 8.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of DK use?
Our models discount Delek US Energy Inc at 8.8 %: a base by market capitalisation (mid), damped by beta 0.61, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Delek US Energy Inc that is +62.8 % per year a year over ten years, using the same discount rate (8.8 %) and the same formula as our fair value.
How much growth has Delek US Energy Inc (DK) delivered so far?
Over the past 5 years revenue at Delek US Energy Inc grew +8.0 % a year. The price currently implies +62.8 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Delek US Energy Inc (DK) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Delek US Energy Inc (+62.8 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Delek US Energy Inc (DK)?
The free-cash-flow yield on the price is 0.50 %: that much free cash flow Delek US Energy Inc produces per unit of market value. When it exceeds the discount rate of our models (8.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Delek US Energy Inc (DK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Delek US Energy Inc it is $49.54 per share (as of Sep 24, 2026), against a price of $72.26. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Delek US Energy Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DK trades above its calculated fair value: price $72.26, fair value $49.54, a gap of about −31% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DK?
No. The price is what the market pays today ($72.26); the fair value is what the company's own numbers justify ($49.54). For Delek US Energy Inc the two are $22.72 per share apart. That gap is exactly why we show both numbers side by side.
How much is Delek US Energy Inc worth?
The market values Delek US Energy Inc at about $4.4B (market capitalisation, as of Sep 24, 2026). Per share that is $72.26; our models calculate a fair value of $49.54 per share.
What do the bullish and bearish scenarios say about DK?
Our models span a range for Delek US Energy Inc: cautious scenario $21.93, base $49.54, optimistic $78.52 per share (as of Sep 24, 2026, price $72.26). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of DK?
The PEG ratio of Delek US Energy Inc is 0.38 (P/E divided by earnings growth, as of Sep 24, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Delek US Energy Inc (DK)?
Balance-sheet figures for Delek US Energy Inc (as of Sep 24, 2026): return on equity 3.8%, debt of 11.25 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is DK from its 52-week high?
Delek US Energy Inc trades at $72.26, about 11% below its 52-week high of $81.55 and 174% above the low of $26.36 (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of $49.54 is for.
Which stocks are comparable to Delek US Energy Inc?
From the same area (Energy) we also value Reliance Industries Limited, Valero Energy Corporation, Marathon Petroleum Corporation, Phillips 66, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Delek US Energy Inc stock attractive at the current price?
The data as of Sep 24, 2026: price $72.26, calculated fair value $49.54 (−31%), Quality Score 48/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DK calculated?
We run Delek US Energy Inc through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $49.54, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. Delek US Energy Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Delek US Energy Inc (DK)?
The closing price on Sep 23, 2026 was $72.26. Our model-based fair value is $49.54, about −31% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Delek US Energy Inc right now?
The model range is unusually wide ($21.93 to $78.52). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of Delek US Energy Inc
How large is the market capitalisation of Delek US Energy Inc (DK)?
The market capitalisation of Delek US Energy Inc is $4.4B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Delek US Energy Inc (DK)?
The price-to-sales ratio of Delek US Energy Inc is 0.35 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Delek US Energy Inc (DK)?
Earnings per share at Delek US Energy Inc are $−0.9400. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Delek US Energy Inc (DK)?
The dividend yield of Delek US Energy Inc is 1.4%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Delek US Energy Inc (DK)?
The net margin of Delek US Energy Inc is −0.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Delek US Energy Inc (DK)?
The return on equity (ROE) of Delek US Energy Inc is 3.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Delek US Energy Inc (DK)?
On an EBIT basis the return on assets of Delek US Energy Inc is 1.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Delek US Energy Inc (DK)?
The operating margin of Delek US Energy Inc is −6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Delek US Energy Inc (DK)?
Revenue at Delek US Energy Inc is growing +0.4% versus a year earlier (3y avg −18.5%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Delek US Energy Inc (DK)?
Earnings per share at Delek US Energy Inc are growing +18.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Delek US Energy Inc (DK) carry?
The net debt of Delek US Energy Inc is $2.7B (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Delek US Energy Inc in the live analysis
One click puts Delek US Energy Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 24, 2026