Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
157.36 USD272.30 USD367.73 USD
-75.66%
272.30 USDCurrent price is 75.7% below the base model value.
D
IndustrialsAirlinesUnited States
DAL.US · Delta Air Lines, Inc.
NYQ · US · USD
Latest price66.28 USD
30D-15.59%
Vs. base value-61.3%
Research summary
DAL.US latest organized financial period shows revenue grew +2.79% YoY and net income grew +44.78% YoY. Current price is about 66.28 USD, while the model base case is about 171 USD; the current price sits -61.3% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue63B USD
Net income5B USD
Free cash flow4B USD
Operating cash flow8B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price66.28 USD
Base value171.48 USD
Vs. base-61.3%
Price date2026/04/28
117.50 USD171.48 USD211.67 USD
-61.35%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
163.99 USD265.31 USD345.70 USD
-75.02%
265.31 USDCurrent price is 75% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-2.6%
Current price implies roughly -2.6% annualized FCF growth.
-2.6%Current price implies roughly -2.6% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
77.64 USD77.64 USD77.64 USD
-14.63%
77.64 USDCurrent price is 14.6% below the base model value.
Updated: 2026/04/29 07:27
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 63B USD | 5B USD | 4B USD | 7.66 |
| 2024/12/30 | Annual | 62B USD | 3B USD | 3B USD | 5.33 |
| 2023/12/30 | Annual | 58B USD | 5B USD | 1B USD | 7.17 |
| 2022/12/30 | Annual | 51B USD | 1B USD | -3M USD | 2.06 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement