What Is DAL Fair Value?
Delta Air Lines (DAL) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Delta Air Lines (DAL) has a composite fair value estimate of $184.10 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $80.07, suggesting the stock is undervalued by 129.9%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$184.10
vs. current price of $80.07(+129.9%)
How Is DAL Fair Value Calculated?
Four independent models estimate what DAL is worth. Each uses different inputs and assumptions. The composite blends them by weight.
DAL Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$305.56
+281.6%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$22.70
-71.6%Overvalued
Inputs used
DAL Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$69.78
-12.9%Fair Value
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$149.74
+87.0%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $80.07 is 281.6% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.62B | $4.22B |
| Year 2 | $5.69B | $4.74B |
| Year 3 | $7.00B | $5.33B |
| Year 4 | $8.61B | $5.99B |
| Year 5 | $10.60B | $6.74B |
| Year 6 | $13.05B | $7.57B |
| Year 7 | $16.06B | $8.51B |
| Year 8 | $19.77B | $9.57B |
| Year 9 | $24.33B | $10.76B |
| Year 10 | $29.95B | $12.09B |
| Terminal Value | $439.02B | $177.29B |
What Are DAL's Key Financial Metrics?
Earnings & Growth
Current Price
$80.07
EPS (TTM)
$5.95
Forward P/E
9.2
Profit Margin
5.8%
Cash & Balance Sheet
Free Cash Flow
2.8B
EBITDA
7.5B
Book Value
$33.35
Total Debt
21.1B
What Do Analysts Say About DAL?
Low
$50.00
Average
$104.77
High
$125.00
Upside
+30.8%
DAL Fair Value FAQ
What is the fair value of DAL?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), DAL's estimated fair value is $184.10. The stock is currently trading at $80.07, which makes it undervalued by our analysis.
How is DAL's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is DAL overvalued or undervalued?
Based on our analysis, DAL is undervalued. The current price of $80.07 is 129.9% below our estimated fair value of $184.10.
What do Wall Street analysts say about DAL?
24 analysts cover Delta Air Lines with a consensus rating of "Strong Buy." The average price target is $104.77, ranging from $50.00 to $125.00. This implies 30.8% upside from the current price.