Delta Air Lines

DAL US Industrials Passenger Airlines
S&P 500
$79.91
+2.13%
Delayed · cached 15 min

Fair value analysis

DAL
Delta Air Lines
IndustrialsPassenger Airlines
$79.91
Close used for this calculation
$145.49Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
72/100
Profitability19/25
Returns21/25
Balance Sheet10/25
Efficiency22/25
Growth20/25
Strong
Quality radar
72Prof.19/25Ret.21/25Eff.22/25B.Sht10/25Growth20/25

Consensus fair value

$145.49
Below FV
▲ +82.1% against the close used
Model range $75.60 – $213.92
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$75.60Fair value$145.49Bull$213.92
FairClose
52-week traded range
52W low $55.6552W high $93.66

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Delta Air Lines closed at $79.91, 45.1% below the consensus fair value of $145.49 drawn from 8 valuation models.

Financial DNA score 72/100 — Strong. P/E of 10.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$116.74
+46.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$75.60
-5.4%
√(22.5 × EPS × BVPS)
EPS=7.66, BVPS=33.16 · outside Graham range (P/E 10.4, P/B 2.4) — asset-light, treat as a rough floor
P/E Fair Value
$153.20
+91.7%
EPS × 20x (sector P/E)
EPS=7.66, Sector P/E=20x
Peter Lynch (PEG)
$196.56
+146.0%
EPS × Growth% (PEG = 1 is fair)
EPS=7.66, g=25.7%
EV/EBITDA
$213.92
+167.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.27B
Book Value (P/B)
$140.42
+75.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=33.16, ROE=22.9%, g=6%, r=10%
Reverse DCF
$79.91
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.7% | Historical: 25.7%
Margin of Safety
$86.38
+8.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=115.18, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.