Darling Ingredients Inc. (DAR)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 3,572 | 4,741 | 6,532 | 6,788 | 5,715 | 6,140 | 6,555 | 5,958 |
| Operating profit | $m | 396 | 1,042 | ||||||
| Net profit | $m | 297 | 651 | 738 | 648 | 279 | 63 | 598 | 68 |
| EPS reported | $ | 0.40 | 3.72 | ||||||
| Operating cashflow per share | $ | 6.69 | 8.55 | ||||||
| Capex per share | $ | 2.40 | 2.98 | ||||||
| FCF per share | $ | 4.29 | 5.58 | ||||||
| Free cash flow | $m | 679 | 881 | ||||||
| Net debt | $m | 3,845 | 3,787 | ||||||
| Book value equity | $m | 4,737 | 5,246 | ||||||
| Book value per share | $ | 29.58 | 32.58 | ||||||
| Number of shares | m | 160.16 | 161.03 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 96.51 | 16.48 | ||||||
| P/B LTM | x | 1.26 | 1.96 | ||||||
| P/S LTM | x | 0.97 | 1.58 | ||||||
| P/FCF LTM | x | 8.78 | 11.76 | ||||||
| EV/EBITDA LTM | x | 12.66 | 9.67 | ||||||
| EV/Sales LTM | x | 1.63 | 2.19 | ||||||
| Earnings Yield LTM | % | +1.04% | +6.07% | ||||||
| FCF Yield | % | +11.39% | +8.51% | ||||||
| Quality | |||||||||
| ROE | % | +1.33% | +12.24% | ||||||
| ROIC | % | +4.21% | +8.49% | ||||||
| Operating margin | % | +6.45% | +15.90% | ||||||
| Gross margin | % | +15.79% | +25.04% | ||||||
| FCF/Sales | % | +11.06% | +13.44% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | +115.03% | ||||||
| Sales Growth YoY | % | +7.44% | +14.70% | ||||||
| Net Income Growth YoY | % | -77.48% | +114.40% | ||||||
| FCF Growth | % | +34.02% | +73.88% | ||||||
| Operating Profit Growth | % | -15.47% | +122.64% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.16 | 0.21 | ||||||
| Net Debt/EBITDA | x | 5.14 | 2.70 | ||||||
| EBIT/Net interest | x | 1.77 | 372.83 | ||||||
| Net debt/market cap | % | +65.95% | +38.10% | ||||||
| Net debt/Equity | x | 0.81 | 0.72 | ||||||
| Gross debt/equity | x | 0.88 | 0.80 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Darling Ingredients Inc. specializes in the development and production of natural ingredients sourced from various organic bio-nutrients, encompassing both edible and inedible materials. The company's operations are structured into three primary segments: Feed Ingredients, Food Ingredients, and Fuel Ingredients. Darling provides tailored specialty solutions and raw materials to a broad spectrum of industries, including pharmaceuticals, human food, pet food, animal feed, industrial manufacturing, fuel production, bioenergy, and fertilizer. A key aspect of its business involves collecting and transforming diverse animal by-product streams into high-value specialty ingredients such as collagen, edible and feed-grade fats, animal proteins and meals, plasma, pet food components, organic fertilizers, yellow grease, fuel feedstock, green energy, natural casings, and hides. Additionally, the company efficiently recovers and converts used cooking oil, animal fats, and leftover bakery products into valuable feed and fuel components. Beyond ingredient manufacturing, Darling offers vital environmental services, including grease trap collection and disposal for the food service sector. The company operates globally across North America, Europe, China, South America, Australia, and other international markets, utilizing a comprehensive portfolio of brands such as Sonac, Dar Pro, Rothsay, Rousselot, Nature Safe, CleanStar, Peptan, Cookie Meal, Bakery Feeds, Ecoson, and Rendac. Founded in 1882, the company was initially known as Darling International Inc. before officially changing its name to Darling Ingredients Inc. in May 2014. Its headquarters are located in Irving, Texas.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Darling Ingredients Inc. (DAR)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Darling Ingredients Inc. specializes in the development and production of natural ingredients sourced from various organic bio-nutrients, encompassing both edible and inedible materials. The company's operations are structured into three primary segments: Feed Ingredients, Food Ingredients, and Fuel Ingredients. Darling provides tailored specialty solutions and raw materials to a broad spectrum of industries, including pharmaceuticals, human food, pet food, animal feed, industrial manufacturing, fuel production, bioenergy, and fertilizer. A key aspect of its business involves collecting and transforming diverse animal by-product streams into high-value specialty ingredients such as collagen, edible and feed-grade fats, animal proteins and meals, plasma, pet food components, organic fertilizers, yellow grease, fuel feedstock, green energy, natural casings, and hides. Additionally, the company efficiently recovers and converts used cooking oil, animal fats, and leftover bakery products into valuable feed and fuel components. Beyond ingredient manufacturing, Darling offers vital environmental services, including grease trap collection and disposal for the food service sector. The company operates globally across North America, Europe, China, South America, Australia, and other international markets, utilizing a comprehensive portfolio of brands such as Sonac, Dar Pro, Rothsay, Rousselot, Nature Safe, CleanStar, Peptan, Cookie Meal, Bakery Feeds, Ecoson, and Rendac. Founded in 1882, the company was initially known as Darling International Inc. before officially changing its name to Darling Ingredients Inc. in May 2014. Its headquarters are located in Irving, Texas.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free