TopFunds

Delta Air Lines

NYSE: DAL

Stock price

79.62 USD

(+98.5%) 5 years

Passenger AirlinesAirlinesAirports & Air Services

Insider Transactions

5Y price score: 135
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +98.5%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
05-aug.-26Sale(3,100)94.1(291,757)32,525HUERTA MICHAEL Pdirectorlink
05-aug.-26Sale(40,460)93.6(3,785,154)104,404Sear Steven Mofficer: EVP - Global Sales & Distriblink
04-aug.-26Sale(39,900)93.0(3,709,942)424,704Carter Peter Wofficer: Presidentlink
04-aug.-26Sale(35,000)92.7(3,245,165)95,025BELLEMARE ALAINofficer: EVP & Pres. - Internationallink
04-aug.-26Sale(206,510)92.8(19,163,302)1,363,448Bastian Edward Hdirector, officer: Chief Executive Officerlink
03-aug.-26Sale(31,756)90.8(2,884,969)22,358DEWALT DAVID Gdirectorlink
18-jun.-26Award2,380200,000.0476,000,00021,530Hale Leslie D.directorlink
18-jun.-26Award2,380200,000.0476,000,0006,620Beck Christophedirectorlink
18-jun.-26Award3,810320,000.01,219,200,000126,530Taylor David Sdirectorlink
18-jun.-26Award2,380200,000.0476,000,00048,500Waller Kathy Ndirectorlink

55.0

52-week range

95.6

79.62

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

11.6 %

Dividend Yield TTM

1 %

Market cap $

$ 52,360

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

13.2

Price / Book TTM

2.4

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

35 %

101.9 %

133.6 %

Free cash flow per share growth

328 %

165.7 %

(5.2) %

Earnings per share growth

(25.2) %

139.3 %

36.1 %

Dividends

Previous dividend:0.215 per share, Paid, Ex-div date Jul 09, 2026

Analyst ratings

Price Target Low

85

Price Target High

125

Price Target Median

105

Buy

37

Hold

8

Sell

0

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
5.6
5.8
4.4
5.7
7.3
(19.5)
0.4
2.1
7.2
5.3
7.7
3.1%
0.1
0.1
0.1
0.1
0.1
0.1
02FCF per share
6.2
5.1
1.7
2.7
5.4
(8.9)
-
-
1.8
4.5
5.9
(0.5)%
4.2
4.5
4.8
5.1
5.5
5.7
03Dividends per share
Help
Adjusted for splitsLearn more
0.5
0.7
1
1.3
1.5
0.4
-
-
0.2
0.5
0.7
4.1%
-
-
-
-
-
-
04Dividends payout, %
7.9%
12.1%
22.8%
23.1%
20.6%
(2.1)%
-
-
2.8%
9.3%
8.8%
1%
-
-
-
-
-
-
05Revenue
$ 40,704
$ 39,450
$ 41,138
$ 44,438
$ 47,007
$ 17,095
$ 29,899
$ 50,582
$ 58,048
$ 61,643
$ 63,364
4.5%
$ 66,231
$ 69,228
$ 72,361
$ 75,635
$ 79,058
$ 81,430
06ㅤ% Change
-
(3.1)%
4.3%
8%
5.8%
(63.6)%
74.9%
69.2%
14.8%
6.2%
2.8%
4.5%
4.5%
4.5%
4.5%
4.5%
4.5%
4.5%
07Net Income
4,526
4,195
3,205
3,935
4,767
(12,385)
280
1,318
4,609
3,457
5,005
1%
65.1
68
71.1
74.3
77.7
80
08ㅤ% Margin
11.1%
10.6%
7.8%
8.9%
10.1%
(72.5)%
0.9%
2.6%
7.9%
5.6%
7.9%
0.1% A
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
09CFO
7,927
7,205
5,148
7,014
8,437
(3,793)
3,263
6,364
6,464
8,025
8,342
0.5%
7,382
7,717
8,066
8,431
8,812
9,077
10ㅤ% Of revenue
19.5%
18.3%
12.5%
15.8%
18%
(22.2)%
10.9%
12.6%
11.1%
13%
13.2%
11.2% A
11.2%
11.2%
11.2%
11.2%
11.2%
11.2%
11CAPEX
(2,945)
(3,391)
(3,891)
(5,168)
(4,936)
(1,899)
(3,247)
(6,366)
(5,323)
(5,140)
(4,499)
4.3%
(4,694)
(4,897)
(5,109)
(5,330)
(5,561)
(5,801)
12ㅤ% Change
-
15.1%
14.7%
32.8%
(4.5)%
(61.5)%
71%
96.1%
(16.4)%
(3.4)%
(12.5)%
4.3% A
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
4,982
3,814
1,257
1,846
3,501
(5,692)
16
(2)
1,141
2,885
3,843
(2.6)%
2,689
2,820
2,957
3,101
3,251
3,275
14Total assets
53,134
51,256
53,292
60,270
64,529
71,996
72,471
72,275
73,644
75,372
81,185
4.3%
84,701
88,368
92,195
96,187
100,352
104,698
15ㅤ% Change
-
(3.5)%
4%
13.1%
7.1%
11.6%
0.7%
(0.3)%
1.9%
2.4%
7.7%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
4.3%
16Total liabilities
42,284
38,974
41,141
46,579
49,174
70,462
68,572
65,706
62,539
60,079
60,432
3.6%
63,049
65,779
68,628
71,599
74,700
77,934
17ㅤ% Of assets
79.6%
76%
77.2%
77.3%
76.2%
97.9%
94.6%
90.9%
84.9%
79.7%
74.4%
74.4% A
74.4%
74.4%
74.4%
74.4%
74.4%
74.4%
18Shareholders Equity
10,850
12,282
12,151
13,691
15,355
1,534
3,899
6,569
11,105
15,293
20,753
6.7%
21,652
22,589
23,567
24,588
25,653
26,764
19Net Debt
6,357
4,570
7,020
14,962
14,373
27,241
26,746
27,344
24,540
19,702
16,773
10.2%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
804,000
755,000
723,476
694,000
653,000
636,000
641,000
641,000
643,000
648,000
654,000
(2)%
640,634
627,541
614,716
602,152
589,846
577,791
21ㅤ% Change
-
(6.1)%
(4.2)%
(4.1)%
(5.9)%
(2.6)%
0.8%
-
0.3%
0.8%
0.9%
(2)%
(2)%
(2)%
(2)%
(2)%
(2)%
(2)%
22ROA
8.5%
8.2%
6%
6.5%
7.4%
(17.2)%
0.4%
1.8%
6.3%
4.6%
6.2%
-
0.1%
0.1%
0.1%
0.1%
0.1%
0.1%
23ROE
41.7%
34.2%
26.4%
28.7%
31.1%
(807.4)%
7.2%
20.1%
41.5%
22.6%
24.1%
-
0.3%
0.3%
0.3%
0.3%
0.3%
0.3%
24Interest coverage
16.2
18
15.1
16.9
22
(13.4)
1.5
3.6
6.6
8
8.6
-
-
-
-
-
-
-
25Dividend Yield
0.9%
1.4%
1.9%
2.6%
2.6%
1%
-
-
0.5%
0.8%
1%
-
-
-
-
-
-
-
26P/E Ratio
8.9
8.5
12.4
8.8
8
(2.1)
88.8
15.9
5.6
11.2
9
-
-
-
-
-
-
-
27Stock price range
40-52
33-52
44-56
48-61
46-63
19-62
34-52
28-45
31-49
37-66
36-72
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
40,400
36,942
39,603
34,481
38,071
25,574
24,855
20,965
25,707
39,204
44,971
1.1%
23,411
27,429
31,849
36,712
42,060
-
29FCF Yield
12.3%
10.3%
3.2%
5.4%
9.2%
(22.3)%
0.1%
(0)%
4.4%
7.4%
8.6%
(3.6)%
11.5%
10.3%
9.3%
8.5%
7.7%
-
30Average stock price
46.1
42.6
50.2
54.3
54.4
40.6
42.6
36.4
39.7
51.4
54
1.6%
36.5
43.7
51.8
61
71.3
-
31 CEO
EB
Edward H. Bastian