The Discounted Cash Flow (DCF) valuation of Delta Air Lines Inc (DAL) is 68.15 USD. With the latest stock price at 46.92 USD, the upside of Delta Air Lines Inc based on DCF is 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 53.41 - 90.77 | 68.15 |
| Upside | 13.8% - 93.5% | 45.2% |