
Delta Air Lines Inc
NYSE:DAL

Intrinsic Value
The intrinsic value of one
DAL
stock under the Base Case scenario is
85.01
USD.
Compared to the current market price of 44.2 USD,
Delta Air Lines Inc
is
Undervalued by 48%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Delta Air Lines Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Delta Air Lines Inc
Balance Sheet Decomposition
Delta Air Lines Inc
Current Assets | 11.2B |
Cash & Short-Term Investments | 3.7B |
Receivables | 3.7B |
Other Current Assets | 3.9B |
Non-Current Assets | 66.1B |
Long-Term Investments | 2.8B |
PP&E | 44.7B |
Intangibles | 15.7B |
Other Non-Current Assets | 2.8B |
Free Cash Flow Analysis
Delta Air Lines Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Delta Air Lines Inc
Revenue
|
61.9B
USD
|
Cost of Revenue
|
-30.6B
USD
|
Gross Profit
|
31.4B
USD
|
Operating Expenses
|
-25.4B
USD
|
Operating Income
|
6B
USD
|
Other Expenses
|
-2.3B
USD
|
Net Income
|
3.7B
USD
|
DAL Profitability Score
Profitability Due Diligence
Delta Air Lines Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Delta Air Lines Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
DAL Solvency Score
Solvency Due Diligence
Delta Air Lines Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Delta Air Lines Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DAL Price Targets Summary
Delta Air Lines Inc
According to Wall Street analysts, the average 1-year price target for
DAL
is 57.43 USD
with a low forecast of 37.14 USD and a high forecast of 92.4 USD.
Dividends
Current shareholder yield for DAL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DAL
stock under the Base Case scenario is
85.01
USD.
Compared to the current market price of 44.2 USD,
Delta Air Lines Inc
is
Undervalued by 48%.