DAL
Delta Air Lines Inc
Price:  
49.40 
USD
Volume:  
6,694,876.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Delta WACC - Weighted Average Cost of Capital

The WACC of Delta Air Lines Inc (DAL) is 6.6%.

The Cost of Equity of Delta Air Lines Inc (DAL) is 8.20%.
The Cost of Debt of Delta Air Lines Inc (DAL) is 5.40%.

Range Selected
Cost of equity 7.10% - 9.30% 8.20%
Tax rate 22.10% - 25.70% 23.90%
Cost of debt 5.40% - 5.40% 5.40%
WACC 6.0% - 7.2% 6.6%
WACC

Delta WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.7 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.30%
Tax rate 22.10% 25.70%
Debt/Equity ratio 0.63 0.63
Cost of debt 5.40% 5.40%
After-tax WACC 6.0% 7.2%
Selected WACC 6.6%