DAL
Delta Air Lines Inc
Price:  
51.84 
USD
Volume:  
5,325,430.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Delta Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Delta Air Lines Inc (DAL) is 71.02 USD. This Delta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.84 USD, the upside of Delta Air Lines Inc is %.

The range of the Intrinsic Value is 56.90 - 91.70 USD

51.84 USD
Stock Price
71.02 USD
Intrinsic Value
Intrinsic Value Details

Delta Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.90 - 91.70 71.02 37.0%
DCF (Growth 10y) 78.06 - 119.37 94.89 83.0%
DCF (EBITDA 5y) 76.80 - 99.99 88.08 69.9%
DCF (EBITDA 10y) 92.52 - 121.73 106.41 105.3%
Fair Value 194.05 - 194.05 194.05 274.33%
P/E 54.45 - 138.94 95.43 84.1%
EV/EBITDA 44.00 - 59.35 52.64 1.5%
EPV 26.07 - 37.39 31.73 -38.8%
DDM - Stable 56.77 - 111.82 84.30 62.6%
DDM - Multi 66.39 - 104.77 81.52 57.3%

Delta Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,452.87
Beta 1.41
Outstanding shares (mil) 645.31
Enterprise Value (mil) 48,939.87
Market risk premium 4.60%
Cost of Equity 8.41%
Cost of Debt 5.43%
WACC 6.81%