Delta Air Lines Inc
NYSE:DAL

Watchlist Manager
Delta Air Lines Inc Logo
Delta Air Lines Inc
NYSE:DAL
Watchlist
Price: 70.96 USD 0.65%
Market Cap: 46.3B USD

Intrinsic Value

The intrinsic value of one DAL stock under the Base Case scenario is 92.48 USD. Compared to the current market price of 70.96 USD, Delta Air Lines Inc is Undervalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DAL Intrinsic Value
92.48 USD
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Delta Air Lines Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about DAL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DAL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Delta Air Lines Inc.

Explain Valuation
Compare DAL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

High labor costs stemming from pilot contract negotiations could compress margins, especially if union demands escalate and limit Delta’s cost control strategies relative to lower-cost rivals.

Delta’s reliance on premium business travel leaves it vulnerable to extended economic downturns or permanent shifts in corporate travel policies, potentially reducing revenue from its most profitable customer segment.

Rising fuel costs and supply chain constraints on new aircraft impose lingering pressure on cash flow, complicating Delta’s plans for fleet modernization and margin stability.

Bull Theses

Delta’s top-tier operational metrics and strong brand equity help the airline secure premium fares and attract high-value flyers, sustaining revenue growth even in competitive markets.

The lucrative partnership with American Express and Delta’s industry-leading SkyMiles program generate recurring, high-margin income while fostering passenger loyalty and retention.

A prudent balance sheet and disciplined capital allocation enable Delta to invest in modern, fuel-efficient planes and expand high-demand international routes, positioning the airline for robust long-term growth.

Show More Less
How do you feel about DAL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Delta Air Lines Inc

Current Assets 11.2B
Cash & Short-Term Investments 3.8B
Receivables 3.6B
Other Current Assets 3.8B
Non-Current Assets 68.4B
Long-Term Investments 3.9B
PP&E 45.6B
Intangibles 15.7B
Other Non-Current Assets 3.2B
Current Liabilities 28.2B
Accounts Payable 5B
Accrued Liabilities 7.2B
Other Current Liabilities 16B
Non-Current Liabilities 32.6B
Long-Term Debt 12.8B
Other Non-Current Liabilities 19.8B
Efficiency

Free Cash Flow Analysis
Delta Air Lines Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Delta Air Lines Inc

Revenue
62.9B USD
Cost of Revenue
-31B USD
Gross Profit
31.9B USD
Operating Expenses
-25.9B USD
Operating Income
6.1B USD
Other Expenses
-1.4B USD
Net Income
4.6B USD
Fundamental Scores

DAL Profitability Score
Profitability Due Diligence

Delta Air Lines Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROE is Increasing
Exceptional ROE
Exceptional Gross Margin
58/100
Profitability
Score

Delta Air Lines Inc's profitability score is 58/100. 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 35/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
35/100
Solvency
Score

Delta Air Lines Inc's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DAL Price Targets Summary
Delta Air Lines Inc

Wall Street analysts forecast DAL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DAL is 75.3 USD with a low forecast of 33.73 USD and a high forecast of 94.5 USD.

Lowest
Price Target
33.73 USD
52% Downside
Average
Price Target
75.3 USD
6% Upside
Highest
Price Target
94.5 USD
33% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

DAL Insider Trading
Buy and sell transactions by insiders

DAL News

Other Videos
What is the Intrinsic Value of one DAL stock?

The intrinsic value of one DAL stock under the Base Case scenario is 92.48 USD.

Is DAL stock undervalued or overvalued?

Compared to the current market price of 70.96 USD, Delta Air Lines Inc is Undervalued by 23%.

Back to Top