The WACC of Delta Air Lines Inc (DAL) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.40% | 7.85% |
| Tax rate | 23.70% - 27.30% | 25.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.6% - 7.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.40% |
| Tax rate | 23.70% | 27.30% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.6% | 7.8% |
| Selected WACC | 6.7% | |