DAL
Delta Air Lines Inc
Price:  
62.77 
USD
Volume:  
6,402,263.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Delta Intrinsic Value

37.80 %
Upside

As of 2024-12-11, the Intrinsic Value of Delta Air Lines Inc (DAL) is 86.53 USD. This Delta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.77 USD, the upside of Delta Air Lines Inc is 37.80%.

The range of the Intrinsic Value is 68.10 - 115.40 USD

62.77 USD
Stock Price
86.53 USD
Intrinsic Value
Intrinsic Value Details

Delta Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.10 - 115.40 86.53 37.8%
DCF (Growth 10y) 95.42 - 154.24 118.40 88.6%
DCF (EBITDA 5y) 102.11 - 140.71 120.56 92.1%
DCF (EBITDA 10y) 124.26 - 173.43 147.24 134.6%
Fair Value 180.19 - 180.19 180.19 187.07%
P/E 57.73 - 121.52 86.09 37.1%
EV/EBITDA 63.16 - 97.18 79.18 26.1%
EPV 34.25 - 49.39 41.82 -33.4%
DDM - Stable 62.49 - 130.65 96.57 53.8%
DDM - Multi 83.79 - 138.45 104.58 66.6%

Delta Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,504.23
Beta 0.59
Outstanding shares (mil) 645.28
Enterprise Value (mil) 54,232.23
Market risk premium 4.60%
Cost of Equity 7.02%
Cost of Debt 5.25%
WACC 6.04%