DAL Relative Valuation - Delta Air Lines Inc

Watchlist Manager

Watchlist

Price: 71.72 USD 2.62% Market Closed

Market Cap: $47.1B

	Delta Air Lines Inc NYSE:DAL	US
A	Amrest Holdings SE WSE:EAT	ES
	Adani Power Ltd NSE:ADANIPOWER	IN
	Bank of New York Mellon Corp NYSE:BK	US

Multiples-Based Value

The Multiples-Based Value of one DAL stock under the Base Case scenario is hidden USD. Compared to the current market price of 71.72 USD, Delta Air Lines Inc is hidden .

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

DAL Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Delta Air Lines Inc NYSE:DAL	47.1B USD	0.7	10.5	9.3	9.3
BR		Gol Linhas Aereas Inteligentes SA BOVESPA:GOLL4	11.7T BRL	0.9	-2.1	4 512.8	26 575.5
US		United Airlines Holdings Inc NASDAQ:UAL	33B USD	0.6	9.8	8.3	8.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	19.1B GBP	0.7	6.6	3.2	4.9
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
US		Southwest Airlines Co NYSE:LUV	22B USD	0.8	49.9	11.8	54.6
IN		Interglobe Aviation Ltd NSE:INDIGO	1.8T INR	2.1	55.6	9.1	17.5
CN		Air China Ltd SSE:601111	122B CNY	0.7	-68.9	-653.7	-653.7
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1	9.1	5.4	13.1
CN		China Southern Airlines Co Ltd SSE:600029	104.4B CNY	0.6	121.2	30.6	30.6

				Revenue Growth	P/S to Growth
US		Delta Air Lines Inc NYSE:DAL	Average P/S: 0.9 0.7	4%	0.2
BR		Gol Linhas Aereas Inteligentes SA BOVESPA:GOLL4	0.9	16%	0.1
US		United Airlines Holdings Inc NASDAQ:UAL	0.6	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.7	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
US		Southwest Airlines Co NYSE:LUV	0.8	8%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.1	12%	0.2
CN		Air China Ltd SSE:601111	0.7	7%	0.1
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	0.6	7%	0.1

				Earnings Growth	PEG
US		Delta Air Lines Inc NYSE:DAL	Average P/E: 33.8 10.5	6%	1.8
BR		Gol Linhas Aereas Inteligentes SA BOVESPA:GOLL4	Negative Multiple: -2.1	N/A	N/A
US		United Airlines Holdings Inc NASDAQ:UAL	9.8	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	6.6	5%	1.3
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
US		Southwest Airlines Co NYSE:LUV	49.9	83%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	55.6	7%	7.9
CN		Air China Ltd SSE:601111	Negative Multiple: -68.9	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.1	-22%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	121.2	102%	1.2

				EBITDA Growth	EV/EBITDA to Growth
US		Delta Air Lines Inc NYSE:DAL	Average EV/EBITDA: 510.5 9.3	11%	0.8
BR		Gol Linhas Aereas Inteligentes SA BOVESPA:GOLL4	4 512.8	52%	86.8
US		United Airlines Holdings Inc NASDAQ:UAL	8.3	30%	0.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	3.2	4%	0.8
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
US		Southwest Airlines Co NYSE:LUV	11.8	37%	0.3
IN		Interglobe Aviation Ltd NSE:INDIGO	9.1	12%	0.8
CN		Air China Ltd SSE:601111	Negative Multiple: -653.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	30.6	73%	0.4

				EBIT Growth	EV/EBIT to Growth
US		Delta Air Lines Inc NYSE:DAL	Average EV/EBIT: 2 968.9 9.3	12%	0.8
BR		Gol Linhas Aereas Inteligentes SA BOVESPA:GOLL4	26 575.5	110%	241.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.3	14%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.9	4%	1.2
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
US		Southwest Airlines Co NYSE:LUV	54.6	100%	0.5
IN		Interglobe Aviation Ltd NSE:INDIGO	17.5	6%	2.9
CN		Air China Ltd SSE:601111	Negative Multiple: -653.7	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	13.1	1%	13.1
CN		China Southern Airlines Co Ltd SSE:600029	30.6	N/A	N/A

Delta Air Lines Inc
NYSE:DAL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAL Competitors Multiples
Delta Air Lines Inc Competitors

See Also

Company

Help

Tools

Stocks

Delta Air Lines Inc NYSE:DAL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

DAL Competitors Multiples Delta Air Lines Inc Competitors

See Also

Company

Help

Tools

Stocks

Delta Air Lines Inc
NYSE:DAL

DAL Competitors Multiples
Delta Air Lines Inc Competitors