|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 47.04 USD | -3.76% |
|
-7.67% | -22.25% |
| Jun. 13 | Wall St ends sharply lower as Iran retaliates against Israel attack | RE |
| Jun. 13 | Sector Update: Consumer Stocks Decline Late Afternoon | MT |
Company Valuation: Delta Air Lines, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 25,539 | 24,925 | 21,031 | 25,762 | 38,787 | 30,715 | - | - |
| Change | - | -2.4% | -15.62% | 22.49% | 50.56% | -20.81% | - | - |
| Enterprise Value (EV) 1 | 46,389 | 40,526 | 37,525 | 47,186 | 56,081 | 47,260 | 44,591 | 42,604 |
| Change | - | -12.64% | -7.41% | 25.74% | 18.85% | -15.73% | -5.65% | -4.46% |
| P/E ratio | -2.06x | 88.8x | 16x | 5.61x | 11.4x | 8.53x | 7.03x | 6.21x |
| PBR | 18.9x | 6.53x | 3.26x | 2.33x | 2.56x | 1.66x | 1.34x | 1.09x |
| PEG | - | -1x | 0x | 0x | -0.4x | 2.44x | 0.3x | 0.5x |
| Capitalization / Revenue | 1.49x | 0.83x | 0.42x | 0.44x | 0.63x | 0.5x | 0.48x | 0.46x |
| EV / Revenue | 2.71x | 1.36x | 0.74x | 0.81x | 0.91x | 0.77x | 0.7x | 0.64x |
| EV / EBITDA | -8.47x | -409x | 6.07x | 5.12x | 6.18x | 5.73x | 4.73x | 4.26x |
| EV / EBIT | -5.67x | -16x | 10.5x | 7.45x | 9.32x | 8.6x | 6.91x | 6.01x |
| EV / FCF | -8.15x | 32.3x | -18,762x | 23.6x | 19.4x | 16.4x | 12.6x | 8.98x |
| FCF Yield | -12.3% | 3.1% | -0.01% | 4.24% | 5.14% | 6.11% | 7.93% | 11.1% |
| Dividend per Share 2 | 0.4 | - | - | 0.2 | 0.5 | 0.5866 | 0.6681 | 0.7418 |
| Rate of return | 0.99% | - | - | 0.5% | 0.83% | 1.25% | 1.42% | 1.58% |
| EPS 2 | -19.49 | 0.44 | 2.06 | 7.17 | 5.33 | 5.517 | 6.691 | 7.577 |
| Distribution rate | -2.05% | - | - | 2.79% | 9.38% | 10.6% | 9.99% | 9.79% |
| Net sales 1 | 17,095 | 29,899 | 50,582 | 58,048 | 61,643 | 61,121 | 63,547 | 66,435 |
| EBITDA 1 | -5,474 | -99 | 6,181 | 9,207 | 9,077 | 8,243 | 9,420 | 9,990 |
| EBIT 1 | -8,185 | -2,527 | 3,566 | 6,334 | 6,016 | 5,498 | 6,454 | 7,090 |
| Net income 1 | -12,385 | 280 | 1,318 | 4,609 | 3,457 | 3,554 | 4,321 | 4,839 |
| Net Debt 1 | 20,850 | 15,601 | 16,494 | 21,424 | 17,294 | 16,545 | 13,877 | 11,889 |
| Reference price 2 | 40.21 | 39.08 | 32.86 | 40.23 | 60.50 | 47.04 | 47.04 | 47.04 |
| Nbr of stocks (in thousands) | 635,144 | 637,797 | 640,014 | 640,356 | 641,115 | 652,953 | - | - |
| Announcement Date | 1/14/21 | 1/13/22 | 1/13/23 | 1/12/24 | 1/10/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 8.53x | 0.77x | 5.73x | 1.25% | 30.71B | ||
| 11.93x | 1.51x | 6.56x | 1.91% | 28.59B | ||
| 7.2x | 0.75x | 5.46x | -.--% | 24.17B | ||
| 28.99x | 2.82x | 12.67x | 0.25% | 23.62B | ||
| 5.9x | 0.73x | 3.41x | 2.93% | 20.14B | ||
| 26.75x | 1.8x | 8.57x | 0.01% | 17.16B | ||
| 15.73x | 1.33x | 6.4x | 3.79% | 16.1B | ||
| 20.2x | 1.64x | 8.11x | 0.12% | 13.16B | ||
| 8.67x | 1.15x | 4.37x | -.--% | 11.59B | ||
| 43.52x | 1.84x | 7.64x | -.--% | 11.41B | ||
| Average | 17.74x | 1.44x | 6.89x | 1.03% | 19.66B | |
| Weighted average by Cap. | 16.05x | 1.40x | 6.91x | 1.12% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- DAL Stock
- Valuation Delta Air Lines, Inc.
Select your edition
All financial news and data tailored to specific country editions
