investorscraft@gmail.com

Intrinsic Value of Delta Air Lines, Inc. (DAL)

Previous Close$41.72
Intrinsic Value
Upside potential
Previous Close
$41.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %69.2NaN
Revenue, $50582NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m46921NaN
Operating income, $m3661NaN
EBITDA, $m5768NaN
Interest expense (income), $mNaN
Earnings before tax, $m1914NaN
Tax expense, $m596NaN
Net income, $m1318NaN

BALANCE SHEET

Cash and short-term investments, $m6534NaN
Total assets, $m72288NaN
Adjusted assets (=assets-cash), $m65754NaN
Average production assets, $m46679NaN
Working capital, $m-12929NaN
Total debt, $m23030NaN
Total liabilities, $m65706NaN
Total equity, $m6582NaN
Debt-to-equity ratio3.499NaN
Adjusted equity ratio0.037NaN

CASH FLOW

Net income, $m1318NaN
Depreciation, amort., depletion, $m2107NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m6363NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-6366NaN
Free cash flow, $m12729NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-12929
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount