Grufity logoGrufity logo

Darling Ingredients Inc Stock Research

DAR

58.40USD+1.72(+3.03%)Delayed

Market Summary

USD58.40+1.72
Delayed
3.03%

DAR Alerts

DAR Stock Price

DAR RSI Chart

DAR Valuation

Market Cap

9.4B

Price/Earnings (Trailing)

12.69

Price/Sales (Trailing)

1.43

EV/EBITDA

8.87

Price/Free Cashflow

22.16

DAR Price/Sales (Trailing)

DAR Profitability

EBT Margin

13.68%

Return on Equity

19.37%

Return on Assets

8.02%

Free Cashflow Yield

4.51%

DAR Fundamentals

DAR Revenue

Revenue (TTM)

6.5B

Revenue Y/Y

34.96%

Revenue Q/Q

1.17%

DAR Earnings

Earnings (TTM)

737.7M

Earnings Y/Y

0.52%

Earnings Q/Q

-18.07%

Price Action

52 Week Range

52.8187.59
(Low)(High)

Last 7 days

7.4%

Last 30 days

-8.7%

Last 90 days

-6.7%

Trailing 12 Months

-27.3%

DAR Financial Health

Current Ratio

1.53

Debt/Equity

0.87

Debt/Cashflow

0.25

DAR Investor Care

Buy Backs (1Y)

0.95%

Diluted EPS (TTM)

4.49

Peers (Alternatives to Darling Ingredients)

View All Peers In Detail
NameMkt Capsorted ascendingRevenuePrice %, 1MReturns, 1YP/EP/SRev 1-YrInc 1-Yr
LARGE-CAP
47.8B
19.4B
8.38% 28.93%
16.42
2.47
4.08% 30.06%
44.7B
101.6B
0.53% -10.05%
10.3
0.44
19.13% 60.21%
14.3B
67.2B
0.37% -11.76%
8.89
0.21
13.66% -22.48%
MID-CAP
9.4B
6.5B
-8.68% -27.35%
12.69
1.43
37.77% 13.33%
6.7B
7.9B
0.81% 18.59%
13.61
0.84
15.26% 320.51%
5.3B
6.1B
0.21% 29.76%
6.08
0.87
18.23% 1243.59%
3.2B
595.3M
3.66% -35.51%
-53.44
5.34
39.92% -100.32%
3.1B
687.0M
6.26% 28.46%
40.73
4.5
20.36% 16.24%
2.8B
1.4B
5.48% -3.95%
66.6
2.02
15.66% -34.11%
SMALL-CAP
126.7M
263.4M
10.14% 28.03%
2.77
0.48
5.45% 786.05%
93.6M
136.7M
0.33% -16.34%
813.82
0.68
20.26% -96.88%
76.0M
496.5M
-13.26% -45.79%
-2.64
0.15
17.42% -12.94%
33.1M
33.1M
6.64% -29.80%
-9.16
1
2.77% -346.02%
4.9M
39.0M
-21.19% 106.67%
-0.42
0.12
30.61% -109.87%

Financials for Darling Ingredients

Income Statement (Last 12 Months)
(In Millions)
* denotes actual numbers (not divided by Millions)
Description(%) Q/Q2022Q42022Q32022Q22022Q12021Q4
Revenue7.5%6,5326,0745,5135,0614,741
  S&GA Expenses5.8%437413405396392
Costs and Expenses8.8%5,8755,4024,8534,4644,209
EBITDA19.2%1,4141,1861,2351,200-
EBITDA Margin0.6%0.22*0.22*0.24*0.25*-
Earnings Before Taxes0.2%894892855856821
EBT Margin-6.8%0.14*0.15*0.16*0.17*-
Interest Expenses102.3%12662.00---
Net Income-0.6%738742698691651
Net Income Margin-7.6%0.11*0.12*0.09*0.14*-
Free Cahsflow-45.0%422768444430-
Balance Sheet
(In Millions)
Description(%) Q/Q2022Q42022Q32022Q22022Q12021Q4
Assets4.5%9,2028,8098,0276,6166,134
  Current Assets4.9%1,6381,5621,4621,2591,089
    Cash Equivalents0.8%12712614799.0069.00
  Inventory4.9%674642578492457
  Net PPE5.0%2,4622,3462,2371,8681,840
  Goodwill5.2%2,0001,9001,5561,2371,219
Liabilities3.2%5,3065,1404,4603,1202,786
  Current Liabilities3.9%1,0681,028920813753
  Long Term Debt2.9%3,3153,2212,8811,6781,439
Shareholder's Equity6.4%3,8093,5803,5673,4963,281
  Retained Earnings5.3%3,0862,9292,7382,5362,348
  Additional Paid-In Capital0.5%1,6601,6521,6461,6381,628
Accumulated Depreciation0.9%1,9351,9191,8951,855-
Minority Interest-1.4%87.0089.0073.0070.0067.00
Cashflow (Last 12 Months)
(In Millions)
Description(%) Q/Q2022Q42022Q32022Q22022Q12021Q4
Cashflow From Operations-8.7%814891768718704
  Share Based Compensation12.1%25.0022.0021.0020.0022.00
Cashflow From Investing3.1%-2,416-2,493-1,985-720-490
Cashflow From Financing-1.4%1,6791,7021,30741.00-221
  Buy Backs-27.4%126173158185168

Risks for DAR

What is the probability of a big loss on DAR?

56.1%


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

34.6%


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.

Drawdowns

Returns for DAR

Cumulative Returns on DAR

12.7%


10-Year Cumulative Returns

23.4%


7-Year Cumulative Returns

27.6%


5-Year Cumulative Returns

45.0%


3-Year Cumulative Returns

What are the long-term rolling returns for DAR?

FIve years rolling returns for Darling Ingredients.

Annualized Returns

Which funds bought or sold DAR recently?

View All Details
Datesorted ascendingFund NameType% Chg$ Change$ Held% Portfolio
2023-03-23
MetLife Investment Management, LLC
reduced
-2.03
-499,758
6,343,000
0.05%
2023-03-17
American Portfolios Advisors
added
29.11
32,370
107,957
-%
2023-03-10
VICTORY CAPITAL MANAGEMENT INC
reduced
-33.09
-8,078,890
13,939,100
0.01%
2023-03-06
Rockefeller Capital Management L.P.
added
8.42
195,000
7,731,000
0.04%
2023-02-28
Voya Investment Management LLC
reduced
-18.9
-5,097,080
16,810,900
0.02%
2023-02-24
NATIXIS
new
-
7,511
7,511
-%
2023-02-24
SRS Capital Advisors, Inc.
sold off
-100
-1,000
-
-%
2023-02-22
TEACHERS RETIREMENT SYSTEM OF THE STATE OF KENTUCKY
reduced
-4.1
-164,000
1,610,000
0.02%
2023-02-21
MACQUARIE GROUP LTD
added
50.93
6,696,260
22,866,300
0.03%
2023-02-21
NORTHWESTERN MUTUAL WEALTH MANAGEMENT CO
added
624
53,590
62,590
-%

1–10 of 46

Latest Funds Activity

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

Darling Ingredients News

MarketBeat

Darling Ingredients (NYSE:DAR) Downgraded by StockNews.com to ....

MarketBeat,
4 days ago

Nasdaq

Yahoo Finance

Schedule 13G FIlings of Darling Ingredients

Date FiledName of FilerPercent of ClassNo. of SharesForm Type
Feb 09, 2023
fmr llc
-
0
SC 13G/A
Feb 09, 2023
vanguard group inc
10.08%
16,150,196
SC 13G/A
Jan 30, 2023
blackrock inc.
13.0%
20,861,262
SC 13G/A
Feb 09, 2022
fmr llc
-
0
SC 13G/A
Feb 09, 2022
vanguard group inc
10.19%
16,494,838
SC 13G/A
Feb 08, 2022
dimensional fund advisors lp
3.1%
5,078,645
SC 13G/A
Jan 27, 2022
blackrock inc.
11.2%
18,128,479
SC 13G/A
Jan 26, 2022
blackrock inc.
11.2%
18,128,479
SC 13G
Sep 10, 2021
vanguard group inc
10.21%
16,548,644
SC 13G/A
Feb 12, 2021
dimensional fund advisors lp
6.5%
10,498,871
SC 13G/A

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

3.82%

78.14

33.80%

111.59

91.08%

147.36

152.33%

201.52

245.07%
Current Inflation

56.05

-4.02%

70.95

21.49%

98.95

69.43%

129.31

121.42%

174.79

199.30%
Very High Inflation

50.39

-13.72%

62.28

6.64%

84.17

44.13%

108.39

85.60%

144.14

146.82%

Historical Darling Ingredients Fair Value Estimates


Very Pessimistic Case
Pessimistic Case
Fair Value
Optimistic Case
Very Optimistic Case
Closing Stock Price

Recent SEC filings of Darling Ingredients

View All Filings
Date Filed Form Type Document
Mar 23, 2023
ARS
ARS
Mar 23, 2023
DEF 14A
DEF 14A
Mar 23, 2023
DEFA14A
DEFA14A
Mar 16, 2023
4
Insider Trading
Mar 16, 2023
4
Insider Trading
Mar 07, 2023
4
Insider Trading
Mar 06, 2023
4
Insider Trading
Mar 06, 2023
4
Insider Trading
Mar 06, 2023
4
Insider Trading
Mar 06, 2023
4
Insider Trading

Latest Insider Trading transactions for DAR

Filter Transactions
Datesorted ascendingNameBuy/Sell$ ValueAvg. Price# SharesTitle
2023-03-16
Adair Charles L
bought
27,075
54.15
500
-
2023-03-15
McNutt Patrick
bought
48,663
54.07
900
evp chief admin officer
2023-03-03
STUEWE RANDALL C
acquired
1,219,450
16.53
73,772
chairman and ceo
2023-03-03
Kloosterboer Dirk
sold
-640,100
64.01
-10,000
-
2023-03-03
STUEWE RANDALL C
sold (taxes)
-2,594,870
63.91
-40,602
chairman and ceo
2023-03-02
Elrod Rick A
acquired
-
-
26,214
evp - darling us rendering ops
2023-03-02
van der Velden Jan
sold (taxes)
-804,378
62.7
-12,829
evp - rendering & specialties
2023-03-02
Bullock John
sold (taxes)
-809,144
62.7
-12,905
chief strategy officer
2023-03-02
Colpaert Jeroen
sold (taxes)
-40,943
62.7
-653
evp rousselot
2023-03-02
van der Velden Jan
acquired
-
-
25,917
evp - rendering & specialties

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

2022-12-31
Consolidated Statements of Operations - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Jan. 01, 2022
Jan. 02, 2021
Net sales$ 6,532,204$ 4,741,369$ 3,571,923
Costs and expenses:   
Cost of sales and operating expenses5,002,6093,499,3852,688,815
Loss/(gain) on sale of assets(4,494)(958)426
Selling, general and administrative expenses436,608391,538378,496
Restructuring Costs and Asset Impairment Charges29,66677838,167
Depreciation and amortization394,721316,387350,178
Acquisition and integration costs16,3721,3960
Total costs and expenses5,875,4824,208,5263,456,082
Equity In net income of Diamond Green Diesel372,346351,627315,095
Operating income1,029,068884,470430,936
Other expense:   
Interest expense(125,566)(62,077)(72,686)
Foreign currency losses(11,277)(2,199)(2,290)
Other expense, net(3,609)(4,551)(5,534)
Total other expense(140,452)(68,827)(80,510)
Equity in net income of other unconsolidated subsidiaries5,1025,7533,193
Income before income taxes893,718821,396353,619
Income tax expense146,626164,10653,289
Net income747,092657,290300,330
Net income attributable to noncontrolling interests(9,402)(6,376)(3,511)
Net income attributable to Darling$ 737,690$ 650,914$ 296,819
Net income per share:   
Basic (in dollars per share)$ 4.58$ 4.01$ 1.83
Diluted (in dollars per share)$ 4.49$ 3.90$ 1.78

DAR Balance Sheet

2022-12-31
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2022
Jan. 01, 2022
Current assets:  
Cash and cash equivalents$ 127,016$ 68,906
Restricted cash315166
       Accounts receivable, less allowance for bad debts of $11,889              at December 31, 2022 and $8,196 at January 1, 2022676,573469,092
Inventories673,621457,465
Prepaid expenses85,66553,711
Income taxes refundable18,5831,075
Other current assets56,32438,599
Total current assets1,638,0971,089,014
Property, plant and equipment, net2,462,0821,840,080
Intangible assets, net865,122397,801
Goodwill1,970,3771,219,116
Investment in unconsolidated subsidiaries1,926,3951,349,247
Operating right-of-use assets, net186,141155,464
Other assets136,26866,795
Deferred income taxes17,88816,211
Total assets9,202,3706,133,728
Current liabilities:  
Current portion of long-term debt69,84624,407
Accounts payable, principally trade472,491307,118
Income taxes payable44,85132,310
Operating lease liability, current49,23238,168
Accrued expenses432,023350,681
Total current liabilities1,068,443752,684
Long-term debt, net of current portion3,314,9691,438,974
Operating lease liability, non-current141,703120,314
Other noncurrent liabilities298,933111,029
Deferred income taxes481,832362,942
Total liabilities5,305,8802,785,943
Commitments and contingencies
Stockholders’ equity:  
Common stock, $0.01 par value; 250,000,000 shares authorized, 173,593,099 and 171,734,603 shares issued at December 31, 2022 and January 1, 2022, respectively1,7361,717
Additional paid-in capital1,660,0841,627,816
Treasury stock, at cost; 13,623,503 and 10,942,599 shares at December 31, 2022 and January 1, 2022, respectively(554,451)(374,721)
Accumulated other comprehensive loss(383,874)(321,690)
Retained earnings3,085,5282,347,838
Total Darling's stockholders’ equity3,809,0233,280,960
Noncontrolling interests87,46766,825
Total stockholders’ equity3,896,4903,347,785
Total liabilities and stockholders' equity$ 9,202,370$ 6,133,728
Common stock, par value (in usd per share)$ 0.01$ 0.01
Common stock, shares authorized (in shares)250,000,000250,000,000