Delta Air Lines, Inc. (DAL)
NYSE · Industrials · market cap 54.19B
Share price
$79.43
At the last nightly close
Intrinsic value
$88.70
Range $75.17 – $137.51 — the conservative figure is the low end.
Margin of safety
+11.7%
($88.70 − $79.43) ÷ $79.43
EV / EBIT
12.9
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-13.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 63.36B | 5.82B | 5.00B | 7.72 | 3.84B |
| 2024-FY | 61.64B | 6.00B | 3.46B | 5.39 | 2.88B |
| 2023-FY | 58.05B | 5.52B | 4.61B | 7.21 | 1.14B |
| 2022-FY | 50.58B | 3.66B | 1.32B | 2.07 | -3.0M |
| 2021-FY | 29.90B | 1.89B | 280.0M | 0.44 | 17.0M |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- DAL Stock | Delta Air Lines, Inc. Q2 2026 Earnings Callyoutube.com
- Delta Air Lines Stock Price | DAL Stock Quote, News, and History | Markets Insidermarkets.businessinsider.com
- DAL Stock: Strong Q2 Results, Raised Guidance Fuel Rally Aheadmarketbeat.com
- Delta Air Lines, Inc. (DAL) Stock Price, News, Quote & History - Yahoo Financefinance.yahoo.com
- Delta Air Lines, Inc. (DAL) Stock Price, Quote, News & Analysis | Seeking Alphaseekingalpha.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on DAL.
Run the board on DAL10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.