Find out why Delta Air Lines's 10.6% return over the last year is lagging behind its peers.
A Discounted Cash Flow, or DCF, model takes the cash Delta Air Lines is expected to generate in the future and discounts those projections back to what they could be worth in today’s dollars.
Delta’s latest twelve month free cash flow is about $3.16b. Analysts and extrapolated estimates used in this 2 Stage Free Cash Flow to Equity model project free cash flow reaching about $6.17b in 2035, with a path that includes forecast years such as 2026 at $3.22b and 2029 at $4.98b. All of these figures are in $ and are discounted back to today using Simply Wall St’s assumptions about risk and required return.
When you add up those discounted cash flows, the model arrives at an estimated intrinsic value of about $126.67 per share. Compared with the recent share price of $71.11, this implies the stock screens as around 43.9% undervalued on this DCF view.
Result: UNDERVALUED
Our Discounted Cash Flow (DCF) analysis suggests Delta Air Lines is undervalued by 43.9%. Track this in your watchlist or portfolio, or discover 53 more high quality undervalued stocks.
For a company that is generating earnings, the P/E ratio is a straightforward way to see what investors are currently paying for each dollar of profit. It ties the share price directly to the bottom line, which makes it a useful cross check alongside a DCF model.
The “right” P/E for any business depends on what the market expects for its future earnings growth and how risky those earnings are perceived to be. Higher expected growth or lower perceived risk can justify a higher P/E, while slower growth or higher risk usually lines up with a lower multiple.
Delta’s current P/E is 9.23x. That sits slightly below the Airlines industry average of 9.96x and well below the broader peer group average of 41.32x. Simply Wall St’s Fair Ratio, which is its estimate of an appropriate P/E given factors like Delta’s earnings growth profile, profit margins, industry, market cap and company specific risks, comes out at 15.94x. This Fair Ratio can be more informative than a simple industry or peer comparison because it adjusts for those company specific drivers instead of assuming all airlines deserve the same multiple. With the current P/E of 9.23x sitting below the Fair Ratio of 15.94x, Delta appears undervalued on this metric.
Result: UNDERVALUED
P/E ratios tell one story, but what if the real opportunity lies elsewhere? Start investing in legacies, not executives. Discover our 22 top founder-led companies.
Earlier we mentioned that there is an even better way to understand valuation, so let us introduce you to Narratives. These are simply your story about a company, tied directly to your own assumptions for future revenue, earnings, margins and fair value.
On Simply Wall St’s Community page, Narratives let you connect Delta’s business story to a financial forecast and then to a fair value. You can then compare that fair value with the current share price and decide for yourself whether the gap between the two is large enough to act on.
Because Narratives update as fresh information comes in, such as news or earnings, you are not locked into a static view. Your Delta thesis can evolve as conditions change without you rebuilding your model from scratch.
For example, one Narrative on Delta currently points to a fair value of about US$49 per share, while another points to roughly US$81 per share. This shows how different investors can look at the same company, plug in different assumptions and arrive at very different conclusions about whether the current price looks high, low or about right.
For Delta Air Lines, we will make it straightforward by providing previews of two leading Delta Air Lines narratives:
Fair value in this narrative: US$81.29 per share
Implied discount versus the recent US$71.11 share price: about 12.5% undervalued
Revenue growth assumption: 4.75% a year
Fair value in this narrative: US$63.21 per share
Implied premium versus the recent US$71.11 share price: about 12.5% overvalued
Revenue growth assumption: 3.5% a year
Do you think there's more to the story for Delta Air Lines? Head over to our Community to see what others are saying!
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com