image
Industrials - Airlines, Airports & Air Services - NYSE - US
$ 50.86
1.46 %
$ 33.2 B
Market Cap
9.02
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one DAL stock under the worst case scenario is HIDDEN Compared to the current market price of 50.9 USD, Delta Air Lines, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one DAL stock under the base case scenario is HIDDEN Compared to the current market price of 50.9 USD, Delta Air Lines, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 6, 2025.

The intrinsic value of one DAL stock under the best case scenario is HIDDEN Compared to the current market price of 50.9 USD, Delta Air Lines, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DAL

image
$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.015 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '25
FINANCIALS
61.6 B REVENUE
6.19%
6 B OPERATING INCOME
8.59%
3.46 B NET INCOME
-24.99%
8.02 B OPERATING CASH FLOW
24.15%
-3.74 B INVESTING CASH FLOW
-18.77%
-4.26 B FINANCING CASH FLOW
-25.52%
14 B REVENUE
-9.76%
569 M OPERATING INCOME
-66.86%
240 M NET INCOME
0.00%
2.38 B OPERATING CASH FLOW
25.55%
-1.22 B INVESTING CASH FLOW
-4.70%
-634 M FINANCING CASH FLOW
60.13%
Balance Sheet Delta Air Lines, Inc.
image
Current Assets 9.84 B
Cash & Short-Term Investments 3.07 B
Receivables 3.22 B
Other Current Assets 3.55 B
Non-Current Assets 65.5 B
Long-Term Investments 2.85 B
PP&E 44.2 B
Other Non-Current Assets 18.4 B
4.07 %4.28 %4.71 %3.78 %58.69 %24.47 %Total Assets$75.4b
Current Liabilities 26.7 B
Accounts Payable 4.65 B
Short-Term Debt 2.94 B
Other Current Liabilities 19.1 B
Non-Current Liabilities 33.4 B
Long-Term Debt 19.8 B
Other Non-Current Liabilities 13.6 B
7.74 %4.89 %31.76 %33.01 %22.60 %Total Liabilities$60.1b
EFFICIENCY
Earnings Waterfall Delta Air Lines, Inc.
image
Revenue 61.6 B
Cost Of Revenue 46.5 B
Gross Profit 15.2 B
Operating Expenses 9.17 B
Operating Income 6 B
Other Expenses 2.54 B
Net Income 3.46 B
70b70b60b60b50b50b40b40b30b30b20b20b10b10b0062b(46b)15b(9b)6b(3b)3bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
24.61% GROSS MARGIN
24.61%
9.73% OPERATING MARGIN
9.73%
5.61% NET MARGIN
5.61%
22.61% ROE
22.61%
4.59% ROA
4.59%
8.62% ROIC
8.62%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Delta Air Lines, Inc.
image
6b6b4b4b2b2b00(2b)(2b)(4b)(4b)(6b)(6b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 3.46 B
Depreciation & Amortization 2.51 B
Capital Expenditures -5.14 B
Stock-Based Compensation 0
Change in Working Capital 710 M
Others 900 M
Free Cash Flow 2.88 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Delta Air Lines, Inc.
image
Wall Street analysts predict an average 1-year price target for DAL of $66.3 , with forecasts ranging from a low of $42 to a high of $100 .
DAL Lowest Price Target Wall Street Target
42 USD -17.42%
DAL Average Price Target Wall Street Target
66.3 USD 30.31%
DAL Highest Price Target Wall Street Target
100 USD 96.62%
Price
Max Price Target
Min Price Target
Average Price Target
1001009090808070706060505040403030Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.35% DIVIDEND YIELD
0.188 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.60001.60001.40001.40001.20001.20001.00001.00000.80000.80000.60000.60000.40000.40000.20000.20000.00000.00000.090.1350.20250.3050.350.40250.10.150.090.1350.20250.3050.350.10.150.1350.20250.3050.350.40250.10.150.18750.1350.450.20250.680.3051.020.351.310.40251.510.10.700.150.550.340.00201520152016201620172017201820182019201920202020202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Delta Air Lines, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
11.1 M USD 3
6-9 MONTHS
19.2 M USD 9
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
439 K USD 1
9-12 MONTHS
7. News
Seeking Clues to Delta (DAL) Q2 Earnings? A Peek Into Wall Street Projections for Key Metrics Besides Wall Street's top-and-bottom-line estimates for Delta (DAL), review projections for some of its key metrics to gain a deeper understanding of how the company might have fared during the quarter ended June 2025. zacks.com - 4 days ago
Should You Buy DAL Stock Now After Recent Dividend Hike? Delta Air Lines'  DAL board of directors recently announced a 25% hike in its quarterly dividend payout, raising this airline heavyweight's quarterly cash dividend to 18.75 cents per share (75 cents annualized) from 15 cents (60 cents annualized). zacks.com - 5 days ago
3 Must-Watch U.S. Airline Stocks Ahead of a Busy July 4 Weekend Riding on an upbeat air travel demand scenario, SKYW, DAL, and ALGT are likely to attract significant traffic over the Independence Day holiday period. zacks.com - 5 days ago
Delta Air Lines (DAL) Expected to Beat Earnings Estimates: What to Know Ahead of Q2 Release Delta (DAL) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 5 days ago
Delta Stock Rallies Off Lows Ahead Of Earnings; Byrna Technologies, AZZ Also On The Calendar Delta stock has come off lows ahead of its second-quarter report, but there's still uncertainty about demand for the second half of the year. investors.com - 5 days ago
Airlines face investors after strong— but cheaper — July 4 holiday Delta Air Lines is set to kick of U.S. airlines' quarterly reports on July 10. Record travelers are taking to the skies, but fares have dropped. cnbc.com - 5 days ago
How To Earn $500 A Month From Delta Air Lines Stock Ahead Of Q2 Earnings As Delta Air Lines, Inc. DAL prepares to unveil its second-quarter earnings on July 10, the aviation giant finds itself at a critical juncture, facing a potential dip in profits amid a backdrop of strategic investments and shifting market dynamics. benzinga.com - 5 days ago
Delta Air Lines (DAL) Rises Higher Than Market: Key Facts In the most recent trading session, Delta Air Lines (DAL) closed at $50.13, indicating a +2.31% shift from the previous trading day. zacks.com - 6 days ago
Will Delta (DAL) Beat Estimates Again in Its Next Earnings Report? Delta (DAL) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 6 days ago
These 2 Transportation Stocks Could Beat Earnings: Why They Should Be on Your Radar Investors looking for ways to find stocks that are set to beat quarterly earnings estimates should check out the Zacks Earnings ESP. zacks.com - 6 days ago
Wall Street Analysts Think Delta (DAL) Is a Good Investment: Is It? Investors often turn to recommendations made by Wall Street analysts before making a Buy, Sell, or Hold decision about a stock. While media reports about rating changes by these brokerage-firm employed (or sell-side) analysts often affect a stock's price, do they really matter? zacks.com - 1 week ago
8. Profile Summary

Delta Air Lines, Inc. DAL

image
COUNTRY US
INDUSTRY Airlines, Airports & Air Services
MARKET CAP $ 33.2 B
Dividend Yield 0.35%
Description Delta Air Lines, Inc. provides scheduled air transportation for passengers and cargo in the United States and internationally. The company operates through two segments, Airline and Refinery. Its domestic network centered on core hubs in Atlanta, Minneapolis-St. Paul, Detroit, and Salt Lake City, as well as coastal hub positions in Boston, Los Angeles, New York-LaGuardia, New York-JFK, and Seattle; and international network centered on hubs and market presence in Amsterdam, Mexico City, London-Heathrow, Paris-Charles de Gaulle, and Seoul-Incheon. The company sells its tickets through various distribution channels, including delta.com and the Fly Delta app, reservations, online travel agencies, traditional brick and mortar, and other agencies. It also provides aircraft maintenance and engineering support, repair, and overhaul services; and vacation packages to third-party consumers, as well as aircraft charters, and management and programs. The company operates through a fleet of approximately 1,200 aircrafts. Delta Air Lines, Inc. was founded in 1924 and is based in Atlanta, Georgia.
Contact PO Box 20706, Atlanta, GA, 30320-6001 https://www.delta.com
IPO Date May 3, 2007
Employees 100000
Officers Mr. Peter W. Carter Executive Vice President & Chief External Affairs Officer Mr. Glen William Hauenstein President Mr. Tim Mapes Senior Vice President & Chief Communications Officer Mr. Alain M. Bellemare Executive Vice President & President of International Mr. William Charles Carroll Senior Vice President, Controller & Principal Accounting Officer Mr. Rahul Samant Executive Vice President & Chief Information Officer Ms. Julie Stewart Vice President of Investor Relations Mr. John E. Laughter President of Delta TechOps & Chief of Operations Mr. Edward H. Bastian Chief Executive Officer & Director Mr. Daniel Charles Janki Executive Vice President & Chief Financial Officer