Valuation Delta Air Lines, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-13 pm EDT			5-day change	1st Jan Change
45.18 ^USD	+2.06%		+7.49%	+12.30%

Sep. 13	Delta seeks to delay resuming four daily US flights to China	RE
Sep. 13	Wolfe Research Adjusts Delta Air Lines Price Target to $52 From $60	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	37,681	25,539	24,925	21,031	25,762	28,972	-	-
Change	-	-32.22%	-2.4%	-15.62%	22.49%	12.46%	-	-
Enterprise Value (EV) ¹	45,959	46,389	40,526	37,525	47,186	46,637	44,548	42,346
Change	-	0.94%	-12.64%	-7.41%	25.74%	-1.16%	-4.48%	-4.94%
P/E ratio	8.01x	-2.06x	88.8x	16x	5.61x	7.82x	6.16x	5.45x
PBR	2.47x	18.9x	6.53x	3.26x	-	1.94x	1.48x	1.16x
PEG	-	0x	-1x	0x	0x	-0.4x	0.2x	0.4x
Capitalization / Revenue	0.8x	1.49x	0.83x	0.42x	0.44x	0.48x	0.47x	0.45x
EV / Revenue	0.98x	2.71x	1.36x	0.74x	0.81x	0.78x	0.73x	0.66x
EV / EBITDA	4.77x	-8.47x	-409x	6.07x	5.12x	5.18x	4.46x	3.98x
EV / EBIT	6.93x	-5.67x	-16x	10.5x	7.45x	7.51x	6.31x	5.49x
EV / FCF	11x	-8.15x	32.3x	-18,762x	23.6x	14x	12.3x	15x
FCF Yield	9.06%	-12.3%	3.1%	-0.01%	4.24%	7.16%	8.14%	6.67%
Dividend per Share ²	1.505	0.4	-	-	-	0.3975	0.5549	0.7077
Rate of return	2.57%	0.99%	-	-	-	0.88%	1.23%	1.57%
EPS ²	7.3	-19.49	0.44	2.06	7.17	5.778	7.334	8.283
Distribution rate	20.6%	-2.05%	-	-	-	6.88%	7.57%	8.54%
Net sales ¹	47,007	17,095	29,899	50,582	58,048	60,146	61,197	63,687
EBITDA ¹	9,636	-5,474	-99	6,181	9,207	9,011	9,978	10,630
EBIT ¹	6,632	-8,185	-2,527	3,566	6,334	6,212	7,060	7,719
Net income ¹	4,767	-12,385	280	1,318	4,609	3,761	4,712	5,251
Net Debt ¹	8,278	20,850	15,601	16,494	21,424	17,666	15,576	13,374
Reference price ²	58.48	40.21	39.08	32.86	40.23	45.18	45.18	45.18
Nbr of stocks (in thousands)	644,343	635,144	637,797	640,014	640,356	641,253	-	-
Announcement Date	1/14/20	1/14/21	1/13/22	1/13/23	1/12/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
DELTA AIR LINES, INC.	7.82x	0.78x	5.18x	+0.88%	28.97B
INTERGLOBE AVIATION LIMITED	22.75x	2.46x	10.56x	+0.41%	22.76B
RYANAIR HOLDINGS PLC	11.13x	1.12x	5.56x	+2.43%	18.71B
SINGAPORE AIRLINES LIMITED	8.58x	1.42x	6.11x	+5.30%	17.91B
UNITED AIRLINES HOLDINGS, INC.	5.4x	0.59x	4.27x	-.--%	16.51B
AIR CHINA LIMITED	17.06x	1.53x	8.62x	-.--%	12.45B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.09x	0.62x	3.31x	+3.12%	12.81B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	22.56x	1.46x	7.89x	+0.34%	11.74B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.16x	0.92x	4.09x	-	11.89B
CHINA EASTERN AIRLINES CORPORATION LIMITED	75.84x	1.64x	7.58x	-.--%	9.91B
Average	18.04x	1.25x	6.32x	+1.39%	16.37B
Weighted average by Cap.	15.51x	1.26x	6.36x	+1.45%