The Discounted Cash Flow (DCF) valuation of Delta Air Lines Inc (DAL) is 75.56 USD. With the latest stock price at 51.14 USD, the upside of Delta Air Lines Inc based on DCF is 47.8%.
Based on the latest price of 51.14 USD and our DCF valuation, Delta Air Lines Inc (DAL) is a buy. buying Delta stocks now will result in a potential gain of 47.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.4% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 63.24 - 92.82 | 75.56 |
| Upside | 23.7% - 81.5% | 47.8% |