Fair Value Calculator Fair Value Calculator
EN DE

Delta Air Lines, Inc (DEAI34) Fair Value & Analysis

Industrials · BR · Market cap R$301B

DA Delta Air Lines, Inc DEAI34 · SA
PriceR$446.00
Fair ValueR$135.05
Upside-69.7%
Quality60/100
Watch Delta Air Lines, Inc for free — get notified when fair value or trend changes. Watch for free
Evidence: High Range R$77.66 – R$188.54

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 2 days ago

Fair value updated Jul 13, 2026 — revised from R$142.15 to R$135.05 (−5.0%) since Jun 24, 2026. Share price +8.6% over the past month.

Price vs Fair Value (12 months)

R$484.80 R$272.53 Fair Value R$135.05 Jul 2025 Jul 2026

12‑month range R$272.53 – R$484.80 · fair‑value band R$77.66 – R$188.54 · the R$446.00 price screens above the R$135.05 fair value. As of Jul 13, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Delta Air Lines, Inc (DEAI34) currently trades at R$446.00, while our model-based Fair Value estimate is R$135.05 — implying the stock looks roughly 69.7% overvalued today. We read business quality at 60/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

Over the trailing twelve months, Delta Air Lines, Inc generated revenue of R$65.2B at a net margin of 6.9%. Revenue grew 12.9% year over year. It earns a return on equity of 25.0%. Net debt stands at R$9.8B. Fundamentals as of Jul 13, 2026

Our scenario range runs from R$77.66 (bear case) to R$188.54 (bull case); at R$446.00, the current price sits above that range. The share trades near its 52-week high and 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 56% fair-value upside — at -70%, DEAI34 screens richer than that median.

Key figures & financial health

Revenue (TTM) R$65.2B
Revenue growth (YoY) +12.9%
Net margin 6.9%
Return on equity 25.0%
Free cash flow R$3.8B FY2025
P/E ratio 11.8
More key figures
Operating margin 3.2%
EPS (TTM) R$34.43
Dividend yield 0.2%
EPS growth (YoY) +44.6%
Net debt R$9.8B FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 13, 2026. TTM = trailing twelve months.

About the company

Delta Air Lines, Inc. provides scheduled air transportation for passengers and cargo in the United States and internationally. The company operates through two segments, Airline and Refinery. Its domestic network centered on core hubs in Atlanta, Detroit, Minneapolis-St. Paul, and Salt Lake City, as well as coastal hub positions in Boston, Los Angeles, New York-LaGuardia, New York-JFK, and Seattle; and international network centered on hubs and market presence in Amsterdam, Bogota, Lima, Mexico City, London-Heathrow, Paris-Charles de Gaulle, Santiago (Chile), Sao Paulo, Seoul-Incheon, and Tokyo. It also provides aircraft maintenance and engineering support, repair, and overhaul services; and vacation packages. The company operates through a fleet of approximately 1,314 aircraft. Delta Air Lines, Inc. was founded in 1924 and is headquartered in Atlanta, Georgia.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Delta Air Lines, Inc reported revenue of R$63.4B in FY2025 versus R$29.9B in FY2021, a compound +20.7%/yr. Reported net income was R$5.0B in FY2025, compounding +105.6%/yr from FY2021.

Revenue +20.7%/yr
FY21 R$29.9B
FY22 R$50.6B
FY23 R$58.0B
FY24 R$61.6B
FY25 R$63.4B
Net income +105.6%/yr
FY21 R$280M
FY22 R$1.3B
FY23 R$4.6B
FY24 R$3.5B
FY25 R$5.0B

Is DEAI34 fairly valued? → Check now

🧮 Run the numbers yourself — free valuation calculators
📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog — it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Delta Air Lines, Inc Fair Value". https://www.fairvalue-calculator.com/stock/DEAI34

Recent news

External third-party headlines (Yahoo Finance, Reuters and others) — not an editorial selection, not financial advice.

Similar stocks

10 more Airlines stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Ryanair Holdings R1YA34 R$36.72 R$31.20 -15%
United Airlines Holdings UAL1 €105.00 €181.23 +73%
International Consolidated Airlines Group ICAGY $12.37 $32.93 +166%
Southwest Airlines Co LUV $41.40 $12.10 -71%
Singapore Airlines Limited C6L 6.97 SGD 8.30 SGD +19%
InterGlobe Aviation Limited INDIGO ₹4,525 ₹3,108 -31%
Air China Limited 601111 ¥6.20 ¥8.90 +44%
LATAM Airlines Group LTM $55.73 $106.79 +92%
China Southern Airlines Company 600029 ¥5.11 ¥10.28 +101%
Deutsche Lufthansa AG 1LHA €9.98 €15.60 +56%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Delta Air Lines, Inc (DEAI34) undervalued?
As of Jul 13, 2026, our model estimates a fair value of R$135.05 versus a price of R$446.00 — about −70% (overvalued). Model-based estimate, not financial advice.
What is the fair value of DEAI34?
Our model-based fair value for Delta Air Lines, Inc is R$135.05 (as of Jul 13, 2026), built from audited fundamentals. The current price is R$446.00.
What is the quality score of DEAI34?
Delta Air Lines, Inc has a Quality Score of 60/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Delta Air Lines, Inc (DEAI34)?
Delta Air Lines, Inc reported trailing-twelve-month revenue of about R$65.2B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of DEAI34?
The net profit margin of Delta Air Lines, Inc is about 6.9%, meaning it keeps roughly 6.9% of revenue as net income. Based on the latest reported figures.
Does Delta Air Lines, Inc pay a dividend?
Delta Air Lines, Inc currently shows a dividend yield of about 0.19% relative to its recent price (as of Jul 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

14 days Pro free · no card

Unlock the full Delta Air Lines, Inc analysis — and try Pro free

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.