The Discounted Cash Flow (DCF) valuation of Delta Air Lines Inc (DAL) is 87.35 USD. With the latest stock price at 63.82 USD, the upside of Delta Air Lines Inc based on DCF is 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.7% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 69.29 - 115.25 | 87.35 |
| Upside | 8.6% - 80.6% | 36.9% |