Valuation Delta Air Lines, Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 16/06/2026 BST			After hours 21:38:09
83.14 ^USD	-1.11%		83.15	+0.01%

09:45pm	Washington airport will halt operations for much of July 4th	RE
11:28pm	US closes probe into 2024 Delta Air Lines meltdown sparked by CrowdStrike outage	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,925	21,031	25,762	38,787	45,015	54,935	-	-
Change	-	-15.62%	22.49%	50.56%	16.06%	22.04%	-	-
Enterprise Value (EV) ¹	40,526	37,525	47,186	56,081	63,665	69,691	68,187	65,551
Change	-	-7.41%	25.74%	18.85%	13.52%	9.46%	-2.16%	-3.87%
P/E Ratio	88.8x	16x	5.61x	11.4x	9.06x	17.9x	10.5x	9.25x
PBR	6.53x	3.26x	2.33x	2.56x	-	2.34x	1.94x	1.59x
PEG	-	0x	0x	-0.4x	0.2x	-0.5x	0.1x	0.7x
Capitalization / Revenue	0.83x	0.42x	0.44x	0.63x	0.71x	0.78x	0.76x	0.73x
EV / Revenue	1.36x	0.74x	0.81x	0.91x	1x	0.99x	0.94x	0.87x
EV / EBITDA	-409x	6.07x	5.12x	6.18x	7.24x	8.57x	6.69x	5.69x
EV / EBIT	-16x	10.5x	7.45x	9.32x	11x	13.3x	9.17x	7.8x
EV / FCF	32.3x	-18,762x	23.6x	19.4x	16.6x	29.5x	17.8x	13.7x
FCF Yield	3.1%	-0.01%	4.24%	5.14%	6.04%	3.39%	5.61%	7.28%
Dividend per Share ²	-	-	0.2	0.5	-	0.7717	0.81	0.918
Rate of return	-	-	0.5%	0.83%	-	0.92%	0.96%	1.09%
EPS ²	0.44	2.06	7.17	5.33	7.66	4.698	8.013	9.093
Distribution rate	-	-	2.79%	9.38%	-	16.4%	10.1%	10.1%
Net sales ¹	29,899	50,582	58,048	61,643	63,364	70,369	72,277	75,253
EBITDA ¹	-99	6,181	9,207	9,077	8,789	8,135	10,194	11,513
EBIT ¹	-2,527	3,566	6,334	6,016	5,804	5,229	7,440	8,400
Net income ¹	280	1,318	4,609	3,457	5,005	2,912	5,096	5,656
Net Debt ¹	15,601	16,494	21,424	17,294	18,650	14,756	13,252	10,616
Reference price ²	39.08	32.86	40.23	60.50	69.40	84.07	84.07	84.07
Nbr of stocks (in thousands)	637,797	640,014	640,356	641,115	648,638	653,441	-	-
Announcement Date	13/01/22	13/01/23	12/01/24	10/01/25	13/01/26	-	-	-

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.	17.9x	0.99x	8.57x	0.92%	54.93B
UNITED AIRLINES HOLDINGS, INC.	12.24x	0.83x	7.34x	-.--%	38.94B
RYANAIR HOLDINGS PLC	12.56x	1.61x	6.64x	1.8%	31.46B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.26x	0.83x	4.03x	2%	26.89B
INTERGLOBE AVIATION LIMITED	-342.45x	2.55x	13.46x	0.2%	19.97B
SINGAPORE AIRLINES LIMITED	25.52x	1.19x	5.87x	3.71%	17.62B
LATAM AIRLINES GROUP S.A.	10.04x	1.22x	5.02x	2.97%	15.86B
AIR CHINA LIMITED	-21.58x	1.59x	10.45x	-.--%	15.07B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-114.23x	1.55x	8.93x	-.--%	13.18B
CHINA EASTERN AIRLINES CORPORATION LIMITED	133.16x	1.68x	9.52x	-.--%	12.77B
Average	-25.76x	1.40x	7.98x	1.16%	24.67B
Weighted average by Cap.	-17.25x	1.28x	7.79x	1.12%