Grufity logoGrufity logo

DAR

63.18USD-1.42(-2.20%)Market Closed

Darling Ingredients Inc

Market Summary

USD63.18-1.42Market Closed
-2.20%

DAR Alerts

DAR Stock Price

RSI Chart

Valuation

Market Cap

12.5B

Price/Earnings

18.05

Price/Sales

2.27

Price/Cashflow

16.29

MarketCap/EBT

14.62

Price/Sales

Profitability

EBT Margin

15.51%

Return on Equity

19.83%

Return on Assets

8.63%

Fundamentals

Revenue

Revenue (TTM)

6.1B

Revenue Y/Y

47.36%

Revenue Q/Q

5.9%

Earnings

Earnings (TTM)

736.9M

Earnings Y/Y

30.15%

Earnings Q/Q

-5.4%

Price Action

52 Week Range

55.7187.59
(Low)(High)

Last 7 days

-14.0%

Last 30 days

-18.7%

Last 90 days

-16.0%

Trailing 12 Months

-5.0%

Financial Health

Current Ratio

1.59

Debt/Equity

0.82

Debt/Cashflow

0.27

Investor Care

Buy Backs (1Y)

0.95%

Diluted EPS (TTM)

4.48

Peers (Alternatives to Darling Ingredients)

View All Peers In Detail
NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
53.2B
98.7B
-3.86% 49.76%
12.96
0.54
23.17% 56.96%
50.0B
10.1B
0.30% 35.26%
33.86
5.58
14.30% 10.52%
48.4B
19.2B
8.41% 41.67%
16.69
2.53
4.74% 24.59%
14.5B
67.3B
-3.78% 12.69%
9.63
0.22
22.11% -37.21%
12.5B
6.1B
-18.75% -4.98%
18.05
2.27
36.46% 36.48%
MID-CAP
5.8B
7.7B
14.56% 10.01%
12.72
0.78
14.59% 169.70%
5.4B
5.9B
7.52% -2.58%
7.71
0.86
-6.03% 353.87%
2.9B
1.4B
12.88% 19.24%
58.83
2.2
20.63% -15.06%
2.8B
545.4M
1.31% -40.23%
-57.56
5.68
38.37% -177.46%
2.8B
665.2M
17.35% 46.52%
40.75
4.41
25.10% 17.23%
SMALL-CAP
112.9M
262.3M
5.26% 3.45%
2.92
0.43
14.86% 20778.92%
99.1M
469.2M
-14.42% -14.15%
-6.33
0.21
17.93% 62.40%
90.7M
136.7M
16.75% 31.09%
-233.65
0.71
20.26% -96.88%
41.1M
32.6M
-8.19% -29.81%
-39.65
1.26
14.82% -130.96%
6.6M
35.7M
-16.18% 182.18%
-0.56
0.18
26.85% -93.32%

Financials for Darling Ingredients

Income Statement (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Revenue10.2%6,0745,5135,0614,7414,451
  S&GA Expenses1.9%413405396392396
Earnings Before Taxes4.3%892855856821682
Net Income6.4%737693687651540
Balance Sheet
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Assets9.7%8,8098,0276,6166,1345,926
  Current Assets6.9%1,5621,4621,2591,0891,104
    Cash Equivalents-14.1%126147996967
  Inventory11.0%642578492457476
  Net PPE4.8%2,3462,2371,8681,8401,835
  Goodwill22.1%1,9001,5561,2371,2191,232
Liabilities15.2%5,1404,4603,1202,7862,656
  Current Liabilities11.8%1,028920813753756
  Long Term Debt11.8%3,2212,8811,6781,4391,326
Shareholder's Equity2.5%3,5803,4933,4253,2813,206
  Retained Earnings7.0%2,9292,7382,5362,3482,192
  Additional Paid-In Capital0.4%1,6521,6461,6381,6281,623
Accumulated Depreciation0.9%1,9351,9191,8951,8551,821
Minority Interest21.4%8973706764
Cashflow (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q32022Q22022Q12021Q42021Q3
Cashflow From Operations16.1%891768718704606
  Share Based Compensation5.3%2221202222
Cashflow From Investing-25.6%-2,493.31-1,985.16-720.50-490.26-343.00
Cashflow From Financing30.2%1,7021,30741-221.36-259.62
  Buy Backs9.5%17315818516898

Risks

What is the probability of a big loss on DAR?

49.6%


Probability that Darling Ingredients stock will be more than 20% underwater in next one year

28.1%


Probability that Darling Ingredients stock will be more than 30% underwater in next one year.

18.9%


Probability that Darling Ingredients stock will be more than 40% underwater in next one year.
*Calculated based on probability distribution of losses observed in actual data in the last 5 years.

How does DAR drawdown profile look like?

Y-axis is the maximum loss one would have experienced if Darling Ingredients was unfortunately bought at previous high price.

Returns

Cumulative Returns on DAR

14.0%


10-Year Cumulative Returns

28.4%


7-Year Cumulative Returns

28.4%


5-Year Cumulative Returns

38.4%


3-Year Cumulative Returns

What are the long-term rolling returns for DAR?

FIve years rolling returns for Darling Ingredients.

Which funds bought or sold DAR recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
2022-11-29
Bridgefront Capital, LLC
SOLD OFF
-100
-267,000
-
-%
2022-11-23
Toroso Investments, LLC
ADDED
12.38
120,000
614,000
0.03%
2022-11-23
Aurora Investment Counsel
NEW
-
1,492,000
1,492,000
1.13%
2022-11-22
TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY
NEW
-
1,774,000
1,774,000
0.02%
2022-11-21
Integrated Investment Consultants, LLC
UNCHANGED
-
70,000
730,000
0.29%
2022-11-21
CALIFORNIA STATE TEACHERS RETIREMENT SYSTEM
REDUCED
-2.01
1,042,000
13,437,000
0.02%
2022-11-21
Bray Capital Advisors
REDUCED
-41.04
-335,000
629,000
0.20%
2022-11-21
FourThought Financial, LLC
ADDED
48.57
3,000
7,000
-%
2022-11-18
SevenOneSeven Capital Management
REDUCED
-27.71
-71,000
283,000
0.66%
2022-11-18
Ambassador Advisors, LLC
REDUCED
-0.58
296,000
3,260,000
0.77%

1–10 of 44

Latest Funds Activity

Are funds buying DAR calls or puts?
Are funds bullish or bearish(Calls - Puts)?
No. of funds that own DAR

Darling Ingredients News

InvestorsObserver

Consumer Defensive Stocks Moving Up and Down Thursday: ARCE, VWE, ZVIA, APEI, DAR, BIG, DG, TTCF.3 days ago

DAR Fair Value

Darling Ingredients fair value in different scenarios

The table shows the Fair Value estimates for Darling Ingredients for various scenarios. Disclaimer: These are just estimations from a model. None of the models are good at predicting the future. Please dont buy or sell stocks based on these outputs.
Fair ValueVery PessimisticPessimisticBase CaseOptimisticVery Optimistic
Very Low Inflation

60.63

-4.04%

78.14

23.68%

111.59

76.62%

147.36

133.24%

201.52

218.96%

Current Inflation

56.05

-11.29%

70.95

12.30%

98.95

56.62%

129.31

104.67%

174.79

176.65%

Very High Inflation

50.39

-20.24%

62.28

-1.42%

84.17

33.22%

108.39

71.56%

144.14

128.14%

Historical Darling Ingredients Fair Value Estimates


Recent SEC filings of Darling Ingredients

View All Filings
Date Filed Form Type Document
Nov 15, 2022
144
Notice of Insider Sale Intent
Nov 15, 2022
144
Notice of Insider Sale Intent
Nov 14, 2022
4
Insider Trading
Nov 08, 2022
8-K
Current Report
Nov 08, 2022
10-Q
Quarterly Report
Nov 03, 2022
8-K
Current Report
Oct 18, 2022
8-K
Current Report
Oct 11, 2022
3
Insider Trading
Sep 08, 2022
8-K
Current Report

Latest Insider Trading transactions for DAR

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
2022-11-11
van der Velden Jan
SOLD
-1,875,000
75
-25,000
EVP - Int'l Render & Specialty
2022-06-02
Bullock John
SOLD
-1,023,330
82.7
-12,374
EVP - Chief Strategy Officer
2022-06-02
Bullock John
SOLD (Taxes)
-958,410
82.7
-11,589
EVP - Chief Strategy Officer
2022-06-02
Bullock John
ACQUIRED
294,505
12.29
23,963
EVP - Chief Strategy Officer
2022-06-01
LONG JIM
SOLD
-2,020,500
80.82
-25,000
EVP & Chief Admin Officer
2022-05-27
Bullock John
ACQUIRED
307,250
12.29
25,000
EVP - Chief Strategy Officer
2022-05-27
Bullock John
SOLD (Taxes)
-986,492
81.34
-12,128
EVP - Chief Strategy Officer
2022-05-27
Bullock John
SOLD
-1,047,010
81.34
-12,872
EVP - Chief Strategy Officer
2022-05-26
STERLING JOHN F
ACQUIRED
395,864
18.0752
21,901
EVP, General Counsel and Sec.
2022-05-26
STERLING JOHN F
SOLD
-1,994,000
79.76
-25,000
EVP, General Counsel and Sec.

1–10 of 50

Randall C. Stuewe
9900
Darling Ingredients Inc. develops, produces, and sells natural ingredients from edible and inedible bio-nutrients. The company operates through three segments: Feed Ingredients, Food Ingredients, and Fuel Ingredients. It offers ingredients and customized specialty solutions for customers in the pharmaceutical, food, pet food, feed, industrial, fuel, bioenergy, and fertilizer industries. The company also collects and transforms various animal by-product streams into useable and specialty ingredients, such as collagen, edible fats, feed-grade fats, animal proteins and meals, plasma, pet food ingredients, organic fertilizers, yellow grease, fuel feedstock, green energy, natural casings, and hides. In addition, it recovers and converts used cooking oil and animal fats, and residual bakery products into valuable feed and fuel ingredients. Further, the company provides environmental services, including grease trap collection and disposal services to food service establishments. It primarily operates under the Sonac, Dar Pro, Rothsay, Rousselot, Nature Safe, CleanStar, Peptan, Cookie Meal, Bakery Feeds, Ecoson, and Rendac brand names in North America, Europe, China, South America, Australia, and internationally. The company was formerly known as Darling International Inc. and changed its name to Darling Ingredients Inc. in May 2014. Darling Ingredients Inc. was founded in 1882 and is headquartered in Irving, Texas.

DAR Income Statement

2022-10-01
Consolidated Statements of Operations - USD ($)
$ in Thousands
3 Months Ended9 Months Ended
Oct. 01, 2022
Oct. 02, 2021
Oct. 01, 2022
Oct. 02, 2021
Income Statement [Abstract]    
Net sales$ 1,747,599$ 1,185,916$ 4,764,121$ 3,431,301
Costs and expenses:    
Cost of sales and operating expenses1,371,237859,6043,623,3212,510,461
Gain on sale of assets(3,116)(501)(4,560)(793)
Selling, general and administrative expenses105,08097,275314,888293,805
Restructuring and asset impairment charges008,557778
Acquisition and integration costs4,503013,6340
Depreciation and amortization104,97877,826277,337235,582
Total costs and expenses1,582,6821,034,2044,233,1773,039,833
Equity in net income of Diamond Green Diesel103,41453,951248,898281,964
Operating income268,331205,663779,842673,432
Other expense:    
Interest expense(39,816)(15,409)(79,427)(47,105)
Foreign currency loss(493)(205)(6,005)(1,299)
Other expense, net(2,807)(853)(3,851)(3,210)
Total other expense(43,116)(16,467)(89,283)(51,614)
Equity in net income of other unconsolidated subsidiaries2,3011,6475,9334,199
Income before income taxes227,516190,843696,492626,017
Income tax expense35,21542,637108,631126,324
Net income192,301148,206587,861499,693
Net income attributable to noncontrolling interests(1,220)(1,394)(6,731)(4,533)
Net income attributable to Darling$ 191,081$ 146,812$ 581,130$ 495,160
Basic income per share (in dollars per share)$ 1.19$ 0.91$ 3.60$ 3.04
Diluted income per share (in dollars per share)$ 1.17$ 0.88$ 3.54$ 2.96

DAR Balance Sheet

2022-10-01
Consolidated Balance Sheets - USD ($)
$ in Thousands
Oct. 01, 2022
Jan. 01, 2022
Current assets:  
Cash and cash equivalents$ 126,032$ 68,906
Restricted cash102166
Accounts receivable, less allowance for bad debts of $12,062 at October 1, 2022 and $8,196 at January 1, 2022669,824469,092
Inventories641,980457,465
Prepaid expenses80,29353,711
Income taxes refundable17,5041,075
Other current assets26,30138,599
Total current assets1,562,0361,089,014
Property, plant and equipment, less accumulated depreciation of $1,935,224 at October 1, 2022 and $1,855,420 at January 1, 20222,345,6711,840,080
Intangible assets, less accumulated amortization of $586,934 at October 1, 2022 and $560,470 at January 1, 2022873,613397,801
Goodwill1,900,2671,219,116
Investment in unconsolidated subsidiaries1,814,5831,349,247
Operating lease right-of-use assets175,117155,464
Other assets122,66866,795
Deferred income taxes14,79916,211
Total assets8,808,7546,133,728
Current liabilities:  
Current portion of long-term debt63,66324,407
Accounts payable, principally trade398,175307,118
Income taxes payable43,39532,310
Current operating lease liabilities44,04038,168
Accrued expenses478,710350,681
Total current liabilities1,027,983752,684
Long-term debt, net of current portion3,220,9011,438,974
Long-term operating lease liabilities133,184120,314
Other non-current liabilities296,066111,029
Deferred income taxes461,806362,942
Total liabilities5,139,9402,785,943
Commitments and contingencies
Stockholders’ equity:  
     Common stock, $0.01 par value; 250,000,000 shares authorized; 173,521,983 and 171,734,603 shares issued at October 1, 2022 and January 1, 2022, respectively1,7351,717
Additional paid-in capital1,652,4531,627,816
     Treasury stock, at cost; 13,255,503 and 10,942,599 shares at        October 1, 2022 and January 1, 2022, respectively(529,905)(374,721)
Accumulated other comprehensive loss(473,139)(321,690)
Retained earnings2,928,9682,347,838
Total Darling's stockholders’ equity3,580,1123,280,960
Noncontrolling interests88,70266,825
Total stockholders' equity3,668,8143,347,785
Total liabilities and stockholders' equity$ 8,808,754$ 6,133,728