Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
314.64 USD509.88 USD738.92 USD
-87%
509.88 USDCurrent price is 87% below the base model value.
D
US
DAL.US · DELTA AIR LINES, INC.
US · US
Latest price66.28 USD
30D-16.55%
Vs. base value-61.3%
Research summary
DAL.US latest organized financial period shows revenue lacks a complete YoY comparison 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. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income5B USD
Free cash flow8B USD
Operating cash flow8B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
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 date2026/04/29
120.82 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.Adjusted reference: 249.58 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% 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 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2022/12/31 | Restructuring charges | Restructuring | -98M USD | Medium |
| 2021/12/31 | Restructuring charges | Restructuring | -30M USD | Medium |
| 2020/12/31 | Asset impairment | Impairment | -3B USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -19B USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 5B USD | - | 8B USD | 7.66 | - |
| 2024/12/31 | Annual | - | 3B USD | - | 8B USD | 5.33 | - |
| 2023/12/31 | Annual | - | 5B USD | - | 6B USD | 7.17 | - |
| 2022/12/31 | Annual | - | 1B USD | 1B USD | 6B USD | 2.06 | 2.21 |
| 2021/12/31 | Annual | - | 280M USD | 310M USD | 3B USD | 0.44 | 0.49 |
Ad placement