
Darling Ingredients Inc
NYSE:DAR

Intrinsic Value
The intrinsic value of one
DAR
stock under the Base Case scenario is
44.04
USD.
Compared to the current market price of 32.97 USD,
Darling Ingredients Inc
is
Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Darling Ingredients Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Darling Ingredients Inc
Balance Sheet Decomposition
Darling Ingredients Inc
Current Assets | 1.4B |
Cash & Short-Term Investments | 76m |
Receivables | 625.6m |
Other Current Assets | 737.8m |
Non-Current Assets | 8.6B |
Long-Term Investments | 2.3B |
PP&E | 2.9B |
Intangibles | 3.2B |
Other Non-Current Assets | 222m |
Free Cash Flow Analysis
Darling Ingredients Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Darling Ingredients Inc
Revenue
|
5.7B
USD
|
Cost of Revenue
|
-4.4B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-974.7m
USD
|
Operating Income
|
310.9m
USD
|
Other Expenses
|
-139.3m
USD
|
Net Income
|
171.6m
USD
|
DAR Profitability Score
Profitability Due Diligence
Darling Ingredients Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Darling Ingredients Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
DAR Solvency Score
Solvency Due Diligence
Darling Ingredients Inc's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Score
Darling Ingredients Inc's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DAR Price Targets Summary
Darling Ingredients Inc
According to Wall Street analysts, the average 1-year price target for
DAR
is 51.33 USD
with a low forecast of 34.34 USD and a high forecast of 89.25 USD.
Dividends
Current shareholder yield for DAR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DAR
stock under the Base Case scenario is
44.04
USD.
Compared to the current market price of 32.97 USD,
Darling Ingredients Inc
is
Undervalued by 25%.