Valuation Darling Ingredients Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-04-14 EDT			5-day change	1st Jan Change
59.60 ^USD	-2.95%		-6.16%	+65.56%

04-02	UBS Adjusts Price Target on Darling Ingredients to $78 From $58, Maintains Buy Rating	MT
04-02	From Hope to Nope

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	11,301	9,778	7,819	5,517	5,954	9,460	-	-
Change	-	-13.47%	-20.04%	-29.43%	7.92%	58.89%	-	-
Enterprise Value (EV) ¹	12,695	13,036	12,119	9,483	9,803	12,905	12,294	11,854
Change	-	2.68%	-7.03%	-21.75%	3.37%	31.64%	-4.73%	-3.58%
P/E ratio	17.9x	13.6x	12.3x	20.1x	96.5x	18.3x	15.1x	12.9x
PBR	3.42x	2.78x	1.7x	1.28x	1.44x	1.85x	1.7x	1.8x
PEG	-	0.9x	-1.1x	-0.4x	-1.2x	0x	0.7x	0.8x
Capitalization / Revenue	2.38x	1.5x	1.15x	0.97x	0.97x	1.45x	1.4x	1.37x
EV / Revenue	2.68x	2x	1.79x	1.66x	1.6x	1.98x	1.82x	1.72x
EV / EBITDA	10.3x	8.46x	7.52x	8.78x	9.55x	8.38x	7.54x	6.94x
EV / EBIT	14.3x	12.1x	12.4x	21.8x	26.8x	17x	15x	-
EV / FCF	29.5x	30.9x	35.3x	18.7x	14.4x	21.1x	15x	-
FCF Yield	3.39%	3.24%	2.84%	5.34%	6.93%	4.74%	6.65%	-
Dividend per Share ²	-	-	-	-	-	-	0.2	-
Rate of return	-	-	-	-	-	-	0.34%	-
EPS ²	3.9	4.49	3.99	1.73	0.39	3.264	3.946	4.603
Distribution rate	-	-	-	-	-	-	5.07%	-
Net sales ¹	4,741	6,532	6,788	5,715	6,136	6,522	6,751	6,893
EBITDA ¹	1,235	1,541	1,612	1,080	1,026	1,541	1,630	1,708
EBIT ¹	886.6	1,075	974.3	435.1	365.4	757.5	817.6	-
Net income ¹	650.9	737.7	647.7	278.9	62.8	540.5	640	725.7
Net Debt ¹	1,394	3,258	4,301	3,966	3,849	3,444	2,834	2,394
Reference price ²	69.84	61.01	49.01	34.69	37.64	59.60	59.60	59.60
Nbr of stocks (in thousands)	161,808	160,271	159,532	159,048	158,186	158,729	-	-
Announcement Date	2/28/22	2/27/23	2/27/24	2/6/25	2/11/26	-	-	-

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.	18.26x	1.98x	8.38x	-.--%	9.46B
NESTLÉ S.A.	19.98x	2.9x	14.23x	3.95%	262B
MONDELEZ INTERNATIONAL, INC.	19.73x	2.39x	14x	3.59%	74.24B
DANONE	17.74x	1.81x	10.21x	3.44%	51.02B
THE HERSHEY COMPANY	24.36x	3.61x	14.74x	2.89%	40.07B
ARCHER-DANIELS-MIDLAND COMPANY	16.5x	0.48x	9.77x	3.01%	33.17B
AJINOMOTO CO., INC.	34.79x	3.02x	16.8x	1.04%	27.86B
KRAFT HEINZ	10.77x	1.79x	8.72x	7.27%	26.22B
NESTLÉ INDIA LIMITED	71.69x	10.42x	46.5x	1.14%	25.41B
BUNGE GLOBAL SA	14.82x	0.4x	10.19x	2.38%	23.71B
Average	24.86x	2.88x	15.35x	2.87%	57.29B
Weighted average by Cap.	22.20x	2.81x	14.66x	3.49%