As of 2024-12-12, 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 63.48 USD, the upside of Delta Air Lines Inc is
36.30%.
The range of the Intrinsic Value is 68.10 - 115.40 USD
86.53 USD
Intrinsic Value
Delta Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.10 - 115.40 |
86.53 |
36.3% |
| DCF (Growth 10y) |
95.42 - 154.24 |
118.40 |
86.5% |
| DCF (EBITDA 5y) |
103.74 - 141.75 |
122.24 |
92.6% |
| DCF (EBITDA 10y) |
125.83 - 174.50 |
148.91 |
134.6% |
| Fair Value |
180.19 - 180.19 |
180.19 |
183.86% |
| P/E |
59.00 - 122.96 |
87.33 |
37.6% |
| EV/EBITDA |
64.73 - 99.07 |
80.27 |
26.5% |
| EPV |
34.25 - 49.39 |
41.82 |
-34.1% |
| DDM - Stable |
62.49 - 130.65 |
96.57 |
52.1% |
| DDM - Multi |
83.79 - 138.45 |
104.58 |
64.8% |
Delta Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
40,962.37 |
| Beta |
0.59 |
| Outstanding shares (mil) |
645.28 |
| Enterprise Value (mil) |
54,690.37 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.02% |
| Cost of Debt |
5.25% |
| WACC |
6.04% |