Valuation Delta Air Lines, Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 16/01/2026 GMT			5-day change	1st Jan Change
70.43 ^USD	-1.28%		-2.60%	+1.48%

01-16	Delta Air Lines Insider Sold Shares Worth $1,400,000, According to a Recent SEC Filing	MT
01-16	Delta Air Lines Insider Sold Shares Worth $2,180,444, According to a Recent SEC Filing	MT

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	45,684	45,684	-
Change	-	-2.4%	-15.62%	22.49%	50.56%	17.78%	0%	-
Enterprise Value (EV) ¹	46,389	40,526	37,525	47,186	56,081	62,443	59,466	58,562
Change	-	-12.64%	-7.41%	25.74%	18.85%	11.34%	-4.77%	-1.52%
P/E ratio	-2.06x	88.8x	16x	5.61x	11.4x	9.06x	9.57x	8.56x
PBR	18.9x	6.53x	3.26x	2.33x	2.56x	2.34x	1.9x	1.6x
PEG	-	-1x	0x	0x	-0.4x	0.2x	28.71x	0.7x
Capitalization / Revenue	1.49x	0.83x	0.42x	0.44x	0.63x	0.71x	0.7x	0.66x
EV / Revenue	2.71x	1.36x	0.74x	0.81x	0.91x	0.99x	0.91x	0.84x
EV / EBITDA	-8.47x	-409x	6.07x	5.12x	6.18x	7.2x	6.07x	5.47x
EV / EBIT	-5.67x	-16x	10.5x	7.45x	9.32x	10.7x	8.55x	7.59x
EV / FCF	-8.15x	32.3x	-18,762x	23.6x	19.4x	18.5x	18.3x	13.1x
FCF Yield	-12.3%	3.1%	-0.01%	4.24%	5.14%	5.4%	5.45%	7.63%
Dividend per Share ²	0.4	-	-	0.2	0.5	0.6912	0.763	0.8632
Rate of return	0.99%	-	-	0.5%	0.83%	0.98%	1.08%	1.23%
EPS ²	-19.49	0.44	2.06	7.17	5.33	7.66	7.363	8.232
Distribution rate	-2.05%	-	-	2.79%	9.38%	9.42%	10.4%	10.5%
Net sales ¹	17,095	29,899	50,582	58,048	61,643	63,364	65,594	69,387
EBITDA ¹	-5,474	-99	6,181	9,207	9,077	8,789	9,801	10,702
EBIT ¹	-8,185	-2,527	3,566	6,334	6,016	5,804	6,958	7,716
Net income ¹	-12,385	280	1,318	4,609	3,457	5,005	4,832	5,330
Net Debt ¹	20,850	15,601	16,494	21,424	17,294	16,759	13,783	12,879
Reference price ²	40.21	39.08	32.86	40.23	60.50	70.43	70.43	70.43
Nbr of stocks (in thousands)	635,144	637,797	640,014	640,356	641,115	648,638	648,638	-
Announcement Date	14/01/21	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.	9.6x	0.99x	7.2x	0.98%	45.68B
UNITED AIRLINES HOLDINGS, INC.	11.36x	0.95x	6.94x	-.--%	36.74B
RYANAIR HOLDINGS PLC	13.69x	1.83x	7.52x	1.62%	35.08B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7x	0.86x	3.79x	2.25%	25.08B
INTERGLOBE AVIATION LIMITED	33.5x	2.41x	11.01x	0.2%	20.2B
AIR CHINA LIMITED	154.1x	1.88x	9.75x	0.2%	19.56B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	137.41x	1.89x	9.27x	0.02%	17.68B
CHINA EASTERN AIRLINES CORPORATION LIMITED	147.71x	2.15x	9.74x	0.05%	17.51B
LATAM AIRLINES GROUP S.A.	12.16x	1.59x	5.63x	4.25%	17.36B
SINGAPORE AIRLINES LIMITED	22.48x	1.33x	6.41x	3.28%	15.5B
Average	54.90x	1.59x	7.73x	1.29%	25.04B
Weighted average by Cap.	43.05x	1.48x	7.54x	1.17%