Valuation Darling Ingredients Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:45:03 2025-12-12 EST			5-day change	1st Jan Change
36.49 ^USD	-0.82%		-0.66%	+7.66%

12-10	Darling Ingredients, Tessenderlo Sign Definitive Deal to Form New Company	MT
12-10	Darling Ingredients and Tessenderlo Group Sign Definitive Agreement to Form New Company to Accelerate Growth in Attractive Collagen-Based Health, Wellness and Nutrition Sector	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,157	10,763	9,886	8,012	5,322	5,820	-	-
Change	-	17.55%	-8.16%	-18.96%	-33.58%	9.36%	-	-
Enterprise Value (EV) ¹	10,583	12,158	13,143	12,312	9,288	9,598	9,124	8,603
Change	-	14.88%	8.1%	-6.32%	-24.56%	3.34%	-4.95%	-5.71%
P/E ratio	31.7x	17.1x	13.7x	12.6x	19.3x	109x	14.2x	10.5x
PBR	3.17x	3.26x	2.81x	1.74x	1.23x	1.26x	1.18x	1.14x
PEG	-	0x	0.9x	-1.1x	-0.3x	-1.4x	0x	0.3x
Capitalization / Revenue	2.56x	2.27x	1.51x	1.18x	0.93x	0.98x	0.94x	0.92x
EV / Revenue	2.96x	2.56x	2.01x	1.81x	1.63x	1.61x	1.47x	1.36x
EV / EBITDA	12.6x	9.85x	8.53x	7.64x	8.6x	10.1x	6.93x	6.28x
EV / EBIT	21.5x	13.7x	12.2x	12.6x	21.3x	32.5x	14.8x	11.4x
EV / FCF	30.7x	28.3x	31.1x	35.8x	18.3x	14.3x	16.9x	13.4x
FCF Yield	3.26%	3.54%	3.21%	2.79%	5.46%	7%	5.91%	7.44%
Dividend per Share ²	-	-	-	-	-	-	-	0.2
Rate of return	-	-	-	-	-	-	-	0.54%
EPS ²	1.78	3.9	4.49	3.99	1.73	0.3386	2.593	3.506
Distribution rate	-	-	-	-	-	-	-	5.7%
Net sales ¹	3,572	4,741	6,532	6,788	5,715	5,954	6,223	6,321
EBITDA ¹	841.5	1,235	1,541	1,612	1,080	954.4	1,316	1,370
EBIT ¹	491.4	886.6	1,075	974.3	435.1	294.9	615.3	752.4
Net income ¹	296.8	650.9	737.7	647.7	278.9	64.4	414.6	516.9
Net Debt ¹	1,426	1,394	3,258	4,301	3,966	3,779	3,304	2,783
Reference price ²	56.50	66.52	61.68	50.22	33.46	36.79	36.79	36.79
Nbr of stocks (in thousands)	162,068	161,808	160,271	159,532	159,048	158,186	-	-
Announcement Date	3/2/21	2/28/22	2/27/23	2/27/24	2/6/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DARLING INGREDIENTS INC.	108.66x	1.61x	10.06x	-.--%	5.82B
NESTLÉ S.A.	19.7x	2.84x	14.28x	3.97%	252B
MONDELEZ INTERNATIONAL, INC.	23.19x	2.31x	13.51x	3.58%	69.41B
DANONE	21.52x	2.07x	11.9x	2.97%	57.52B
THE HERSHEY COMPANY	37.53x	3.57x	17.64x	3%	36.82B
KELLANOVA	23.47x	2.68x	15.28x	2.75%	29.03B
KRAFT HEINZ	-5.67x	1.9x	8.24x	6.56%	28.87B
ARCHER-DANIELS-MIDLAND COMPANY	27.46x	0.44x	10.87x	3.45%	28.8B
NESTLÉ INDIA LIMITED	72.92x	10.61x	45.79x	1.09%	25.97B
Average	36.53x	3.12x	16.39x	3.04%	59.4B
Weighted average by Cap.	24.38x	2.92x	15.18x	3.61%