The Discounted Cash Flow (DCF) valuation of Delta Air Lines Inc (DAL) is 86.53 USD. With the latest stock price at 61.52 USD, the upside of Delta Air Lines Inc based on DCF is 40.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.8% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 68.10 - 115.40 | 86.53 |
| Upside | 10.7% - 87.6% | 40.6% |