Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
DARLING INGREDIENTS INC.
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-75.0% vs price
Base Case (Median)
-41.5% vs price
Bull Case (75th pct.)
1.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $6.74 | -89.3% | High (40%) |
| PE Comparable | $68.18 | 8.3% | Medium (25%) |
| Graham Number | $49.94 | -20.6% | High (80%) |
| EV/EBITDA | $23.74 | -62.3% | Medium (20%) |
| EV/FCF | $85.46 | 35.8% | Medium (20%) |
| Earnings Power Value | $13.06 | -79.3% | High (70%) |
Based on 6 out of 7 methods, DAR appears fairly valued at the current price of $62.94. The base case fair value of $36.84 implies 41.5% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.