Valuation Delta Air Lines, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-04-10 pm EDT			5-day change	1st Jan Change
67.82 ^USD	-0.01%		+1.59%	-2.28%

Apr. 10	Wolfe Research Adjusts Price Target on Delta Air Lines to $76 From $73, Maintains Outperform Rating	MT
Apr. 10	Price hikes, outlook cuts - What airlines are doing as fuel costs surge	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	24,925	21,031	25,762	38,787	45,015	44,316	-	-
Change	-	-15.62%	22.49%	50.56%	16.06%	-1.55%	-	-
Enterprise Value (EV) ¹	40,526	37,525	47,186	56,081	63,665	58,950	57,395	54,139
Change	-	-7.41%	25.74%	18.85%	13.52%	-7.41%	-2.64%	-5.67%
P/E ratio	88.8x	16x	5.61x	11.4x	9.06x	12.7x	8.14x	7.07x
PBR	6.53x	3.26x	2.33x	2.56x	-	1.89x	1.57x	1.28x
PEG	-	0x	0x	-0.4x	0.2x	-0.4x	0.1x	0.5x
Capitalization / Revenue	0.83x	0.42x	0.44x	0.63x	0.71x	0.64x	0.62x	0.6x
EV / Revenue	1.36x	0.74x	0.81x	0.91x	1x	0.85x	0.8x	0.73x
EV / EBITDA	-409x	6.07x	5.12x	6.18x	7.24x	7.18x	5.62x	4.71x
EV / EBIT	-16x	10.5x	7.45x	9.32x	11x	11.3x	7.77x	6.45x
EV / FCF	32.3x	-18,762x	23.6x	19.4x	16.6x	25.6x	13.9x	11.2x
FCF Yield	3.1%	-0.01%	4.24%	5.14%	6.04%	3.91%	7.18%	8.91%
Dividend per Share ²	-	-	0.2	0.5	-	0.7735	0.819	0.9171
Rate of return	-	-	0.5%	0.83%	-	1.14%	1.21%	1.35%
EPS ²	0.44	2.06	7.17	5.33	7.66	5.351	8.327	9.587
Distribution rate	-	-	2.79%	9.38%	-	14.5%	9.83%	9.57%
Net sales ¹	29,899	50,582	58,048	61,643	63,364	69,041	71,361	74,329
EBITDA ¹	-99	6,181	9,207	9,077	8,789	8,211	10,208	11,487
EBIT ¹	-2,527	3,566	6,334	6,016	5,804	5,200	7,386	8,391
Net income ¹	280	1,318	4,609	3,457	5,005	3,285	5,291	6,022
Net Debt ¹	15,601	16,494	21,424	17,294	18,650	14,633	13,079	9,822
Reference price ²	39.08	32.86	40.23	60.50	69.40	67.82	67.82	67.82
Nbr of stocks (in thousands)	637,797	640,014	640,356	641,115	648,638	653,441	-	-
Announcement Date	1/13/22	1/13/23	1/12/24	1/10/25	1/13/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DELTA AIR LINES, INC.	12.67x	0.85x	7.18x	1.14%	44.32B
RYANAIR HOLDINGS PLC	12.7x	1.62x	6.7x	1.78%	32.09B
UNITED AIRLINES HOLDINGS, INC.	8.93x	0.76x	6.67x	-.--%	31.3B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	6.49x	0.73x	3.29x	2.51%	23.61B
INTERGLOBE AVIATION LIMITED	54.65x	2.38x	12.51x	0.22%	18.93B
SINGAPORE AIRLINES LIMITED	19x	1.29x	5.88x	4.07%	16.44B
AIR CHINA LIMITED	-11.62x	1.73x	12.5x	-.--%	15.87B
LATAM AIRLINES GROUP S.A.	9.9x	1.32x	4.81x	3.02%	15.41B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-74.16x	1.65x	9.97x	0.17%	13.93B
CHINA EASTERN AIRLINES CORPORATION LIMITED	-28.51x	1.7x	10.27x	-.--%	13.64B
Average	1.00x	1.40x	7.98x	1.29%	22.55B
Weighted average by Cap.	5.74x	1.29x	7.56x	1.27%