Delta stock

x/EFF DATE	TYPE	CASH AMOUNT	DECLARATION DATE	RECORD DATE	PAYMENT DATE
02/19/2020	CASH	$0.403	02/06/2020	02/20/2020	03/12/2020
10/23/2019	CASH	$0.403	10/10/2019	10/24/2019	11/14/2019
07/24/2019	CASH	$0.403	07/11/2019	07/25/2019	08/15/2019
05/01/2019	CASH	$0.35	04/18/2019	05/02/2019	05/23/2019
02/28/2019	CASH	$0.35	02/07/2019	03/01/2019	03/22/2019
11/06/2018	CASH	$0.35	10/24/2018	11/07/2018	11/28/2018
07/25/2018	CASH	$0.35	07/12/2018	07/26/2018	08/16/2018
05/10/2018	CASH	$0.305	04/27/2018	05/11/2018	06/01/2018
02/22/2018	CASH	$0.305	02/09/2018	02/23/2018	03/16/2018
11/16/2017	CASH	$0.305	11/03/2017	11/17/2017	12/08/2017
08/21/2017	CASH	$0.305	08/09/2017	08/23/2017	09/13/2017
05/17/2017	CASH	$0.203	05/05/2017	05/19/2017	06/09/2017
02/22/2017	CASH	$0.203	02/13/2017	02/24/2017	03/17/2017
11/08/2016	CASH	$0.203	10/31/2016	11/11/2016	12/02/2016
08/10/2016	CASH	$0.203	07/29/2016	08/12/2016	09/02/2016
05/09/2016	CASH	$0.135	04/28/2016	05/11/2016	06/01/2016
02/12/2016	CASH	$0.135	02/03/2016	02/17/2016	03/09/2016
11/04/2015	CASH	$0.135	10/23/2015	11/06/2015	11/30/2015
08/05/2015	CASH	$0.135	07/27/2015	08/07/2015	08/28/2015
05/06/2015	CASH	$0.09	04/24/2015	05/08/2015	05/29/2015
02/18/2015	CASH	$0.09	02/06/2015	02/20/2015	03/13/2015
11/05/2014	CASH	$0.09	10/24/2014	11/07/2014	12/01/2014
08/06/2014	CASH	$0.09	07/25/2014	08/08/2014	08/29/2014
05/07/2014	CASH	$0.06	04/25/2014	05/09/2014	05/30/2014
02/19/2014	CASH	$0.06	02/07/2014	02/21/2014	03/14/2014
11/04/2013	CASH	$0.06	10/25/2013	11/06/2013	11/26/2013
08/07/2013	CASH	$0.06	05/08/2013	08/09/2013	09/10/2013

43.29+0.57 (+1.33%)

At close: February 12 4:00PM EST

• Summary
• Company Outlook

• Chart
• Conversations
• Statistics
• Historical Data
• Profile
• Financials
• Analysis
• Options
• Holders
• Sustainability

• 1D
• 5D
• 1M
• 6M
• YTD
• 1Y
• 5Y
• Max

Full screen

Trade prices are not sourced from all markets

Chart Events

Bullishpattern detected

Triple Moving Average Crossover

View all chart patterns

Performance Outlook

• Short Term

  2W - 6W

• Mid Term

  6W - 9M

• Long Term

  9M+

Previous Close	42.72
Open	42.51
Bid	43.25 x 900
Ask	43.59 x 900
Day's Range	42.41 - 43.94
52 Week Range	17.51 - 59.47
Volume	11,490,112
Avg. Volume	13,505,480

Market Cap	27.608B
Beta (5Y Monthly)	1.45
PE Ratio (TTM)	N/A
EPS (TTM)	-19.49
Earnings Date	Apr 20, 2021 - Apr 26, 2021
Forward Dividend & Yield	N/A (N/A)
Ex-Dividend Date	Feb 19, 2020
1y Target Est	46.74

Fair Value

XX.XX

Undervalued

28% Est. Return

View details

Related Research

• Technical Assessment: Bullish in the Intermediate-Term

• Analyst Report: Delta Air Lines, Inc.

SD)Q4 2020Year/year change

REVENUE

3.97Barrow_downward-65.27%

NET INCOME

-755.00Marrow_downward-168.76%DILUTED EPS-1.19arrow_downward-169.59%NET PROFIT MARGIN-19.00%arrow_downward-297.92%OPERATING INCOME-1.78Barrow_downward-228.85%NET CHANGE IN CASH-8.29Barrow_downward-903.39%CASH ON HAND8.31Barrow_upward188.24%COST OF REVENUE4.95Barrow_downward-41.57%

You may use Effective Tax Rate - 5 Yr. Avg. which could found in Reuters where you find dividend growth information.

To calculate % debt and equity, use the balance sheet which can be found in the company's 10K.

Note: Please feel free to use data from other resources. However, you must provide appropriate references.

Please document all your sources of information and any assumptions you made in developing the WACC.

Part I: Estimate Cost of Equity using discounted cash flow (DCF) model

Please calculate the cost of equity using the DCF model: Rs = D1/P0 + g.

So, you need to collect or calculate D1, P0, and g to estimate the cost of equity, which is RS.

• How to get D1, P0, and g?