As of 2025-08-02, the Intrinsic Value of Delta Air Lines Inc (DAL) is 79.58 USD. This Delta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.15 USD, the upside of Delta Air Lines Inc is 55.60%.
The range of the Intrinsic Value is 64.12 - 103.06 USD
Based on its market price of 51.15 USD and our intrinsic valuation, Delta Air Lines Inc (DAL) is undervalued by 55.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.12 - 103.06 | 79.58 | 55.6% |
| DCF (Growth 10y) | 83.02 - 128.82 | 101.27 | 98.0% |
| DCF (EBITDA 5y) | 83.81 - 110.78 | 97.14 | 89.9% |
| DCF (EBITDA 10y) | 98.52 - 133.08 | 115.03 | 124.9% |
| Fair Value | 171.72 - 171.72 | 171.72 | 235.72% |
| P/E | 47.90 - 77.21 | 57.58 | 12.6% |
| EV/EBITDA | 50.28 - 83.28 | 66.23 | 29.5% |
| EPV | 76.73 - 103.37 | 90.05 | 76.1% |
| DDM - Stable | 47.47 - 95.24 | 71.35 | 39.5% |
| DDM - Multi | 43.95 - 70.32 | 54.23 | 6.0% |
| Market Cap (mil) | 33,398.39 |
| Beta | 1.29 |
| Outstanding shares (mil) | 652.95 |
| Enterprise Value (mil) | 45,123.39 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.81% |
| Cost of Debt | 5.02% |
| WACC | 7.23% |