Delta Air Lines Inc (DAL) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Delta Air Lines Inc (US:DAL), trading at 88.59. In 2025, Delta Air Lines Inc generated $63.36 Billion in revenue and $3.84 Billion in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Delta Air Lines Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 88.59
- Recent Revenue (2025): $63.36 Billion
- Free Cash Flow (2025): $3.84 Billion
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.