DAL
Delta Air Lines Inc
Price:  
50.92 
USD
Volume:  
8,306,278.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Delta Intrinsic Value

48.40 %
Upside

What is the intrinsic value of Delta?

As of 2025-05-16, the Intrinsic Value of Delta Air Lines Inc (DAL) is 75.56 USD. This Delta valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.92 USD, the upside of Delta Air Lines Inc is 48.40%.

The range of the Intrinsic Value is 63.24 - 92.82 USD

Is Delta undervalued or overvalued?

Based on its market price of 50.92 USD and our intrinsic valuation, Delta Air Lines Inc (DAL) is undervalued by 48.40%.

50.92 USD
Stock Price
75.56 USD
Intrinsic Value
Intrinsic Value Details

Delta Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.24 - 92.82 75.56 48.4%
DCF (Growth 10y) 85.50 - 121.29 100.46 97.3%
DCF (EBITDA 5y) 84.90 - 114.07 98.77 94.0%
DCF (EBITDA 10y) 101.52 - 136.33 117.75 131.2%
Fair Value 140.13 - 140.13 140.13 175.20%
P/E 46.30 - 63.90 54.00 6.1%
EV/EBITDA 63.11 - 85.99 73.18 43.7%
EPV 72.81 - 91.38 82.10 61.2%
DDM - Stable 36.17 - 66.03 51.10 0.4%
DDM - Multi 43.96 - 63.70 52.11 2.3%

Delta Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,248.21
Beta 1.18
Outstanding shares (mil) 652.95
Enterprise Value (mil) 45,361.21
Market risk premium 4.60%
Cost of Equity 9.74%
Cost of Debt 5.02%
WACC 7.71%