Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: GTX stock price vs DAL: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at DAL's multiple
Needs DAL P/E.
Implied fair value · at GTX's multiple
Needs GTX P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GTX FY 2025 (ended Dec 31, 2025) · DAL FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 79% equity / 21% debt · EV / Revenue 1.81x · EV / EBITDA 11.05x
Capital structure 78% equity / 22% debt · EV / Revenue 1.00x · EV / EBITDA 8.58x
DAL carries the larger enterprise value at $63.09B against $6.48B; DAL trades on the lower EV / Revenue multiple (1.00x vs 1.81x); DAL on the lower EV / EBITDA (8.58x vs 11.05x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Garrett Motion Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
DELTA AIR LINES, INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
-1.77x
0.70x
Net debt / EBITDA
Leverage against operating earnings
2.12x
1.41x
Cash and equivalents
Liquid reserves on the balance sheet
$177.00M
$4.31B
Total debt
Interest-bearing obligations outstanding
$1.42B
$14.68B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
BORGWARNER INC
GTX vs BWA
AUTOLIV INC
GTX vs ALV
DANA INC
GTX vs DAN
MODINE MANUFACTURING CO
GTX vs MOD
AMERICAN AXLE & MANUFACTURING HOLDINGS INC
GTX vs AXL
LEAR CORP
GTX vs LEA
American Airlines Group Inc.
GTX vs AAL
United Airlines Holdings, Inc.
GTX vs UAL
SOUTHWEST AIRLINES CO
GTX vs LUV
JETBLUE AIRWAYS CORP
GTX vs JBLU
ALASKA AIR GROUP, INC.
GTX vs ALK
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
