DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Delta Air Lines, Inc. (DAL)

Industrials | Airlines, Airports & Air Services

Today's Price

$83.35

Today's Fair Value

$30.39 -63.54%

Margin of Safety

-174.27%

Projected Value (5Y)

$48.95 -41.27%

Dividends Paid (5Y)

$6.99

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -3.83% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -1.96% | CAGR (5y): 0.56%

Dividend Growth Rate

Regression: 7.29% | CAGR (5y): 58.74%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.54x)

Discount Rate