Business & Finance - Marketing This Assignment For Brand/company Analysis Will Need To Be Completed By This Saturday (7/26/2025) afternoon (12pm EST).

2

Delta Airlines CLV Calculations

Student’s First Name, Middle Initial(s), Last Name

Institution Affiliation

Course Name and Number

Instructor’s Name and Title

Assignment Due Date

Delta Airlines CLV Calculations

Customer lifetime value analysis informs strategic decision-making by quantifying the expected net present value of future customer relationships for Delta Airlines. In this case, I will use the discounted cash flow methodology, which integrates revenue, cost, retention, and discount rate assumptions to estimate value over time (Çavdar & Ferhatosmanoğlu, 2018). This report applies a discounted cash flow CLV model to Delta’s passenger segments: business travelers, leisure flyers, and occasional customers, using publicly available data (Delta Air Lines, Inc., 2025a). In this context, revenue inputs are derived from Delta’s 2024 financial results and boarding data, cost inputs are derived from operating expense breakdowns and CASM figures, retention assumptions are derived from loyalty trends and industry averages, and discount rates are derived from third-party financial estimates (Delta News Hub, 2024). The analysis proceeds through organizing data, specifying assumptions, implementing the CLV formula in a structured step-by-step approach, and interpreting outcomes. This structure ensures methodological clarity, transparent assumptions, and actionable insights for marketing budget allocation and loyalty investments.

Assumptions and Justifications

The first assumption is the average revenue per boarding. Moreover, Delta’s full-year 2024 operating revenue of 61.6 billion US dollars divided by reported boardings of over 200 million yields approximately 308 US dollars per boarding (Delta Air Lines, Inc., 2025a). This per-boarding figure serves as a base for segment revenue estimates. Treating each boarding as a discrete transaction aligns with industry practice when unique customer counts are unavailable.

The second assumption is annual boardings per customer segment. Moreover, industry trip frequency surveys indicate that business travelers average six boardings per year, leisure flyers average three boardings per year, and occasional customers average one boarding per year (Airlines for America, 2018). Consequently, the average annual revenue per customer approximates 1848 US dollars for business travelers, 924 US dollars for leisure flyers, and 308 US dollars for occasional customers. Additionally, these segment definitions capture differences in spending patterns and loyalty, which are essential for precise CLV analysis.

The third assumption is the servicing cost per boarding and per customer per year. A non fuel cost per available seat mile of 0.1372 US dollars and an average stage length assumption of 1000 miles yields approximately 137.20 US dollars non fuel cost per boarding, and adding an estimated fuel cost per boarding of 76.52 US dollars produces a total servicing cost per boarding of approximately 213.72 US dollars (Delta Air Lines, Inc., 2025b). The annual servicing cost per customer equals 213.72 US dollars times boardings per year: about 1282.32 US dollars for business travelers, 641.16 US dollars for leisure flyers, and 213.72 US dollars for occasional customers. Additionally, deriving cost inputs from CASM figures and fuel proxies ensures defensible assumptions without proprietary marginal cost data.

The fourth assumption is the acquisition cost per new customer. Moreover, an annual advertising expense of approximately 280.8 million US dollars divided by an estimated 20 million new customers yields about 14.04 US dollars in acquisition cost per new customer. This proxy uses market penetration dynamics and boarding data. Additionally, acknowledging uncertainty in new customer estimates highlights the need for refinement if internal acquisition metrics become available.

The fifth assumption is retention rates and expected tenure. Loyalty program patterns and industry averages suggest annual retention rates of 80 percent for business travelers, 70 percent for leisure flyers, and 50 percent for occasional customers, implying average tenures of about five years, three years, and two years, respectively (International Air Transport Association, 2025). These values reflect higher loyalty among frequent flyers and limited repeat behavior among occasional customers.

The sixth assumption is the discount rate. Delta’s weighted average cost of capital is around 10.42 percent as of mid-2025, which provides a discount rate for future net contributions (GuruFocus, 2025). Using this discount rate aligns CLV discounting with the firm’s cost of capital and reflects required return expectations. Noting that alternative discount rate estimates may differ encourages sensitivity testing around this figure.

CLV Calculations and Explanations

Step One: Calculate average revenue per boarding

· Total operating revenue (2024) ÷ total boardings (2024)

· 61.6 billion US dollars ÷ 200 million boardings = 308 US dollars per boarding

This calculation establishes the per-transaction revenue base. Dividing total revenue by total boardings yields average revenue per boarding. This report assumes each boarding contributes equally on average when unique customer counts are not directly available.

Step Two: Determine the average annual revenue per segment

· Business travelers: 308 US dollars × 6 boardings per year = 1848 US dollars

· Leisure flyers: 308 US dollars × 3 boardings per year = 924 US dollars

· Occasional customers: 308 US dollars × 1 boarding per year = 308 US dollars

This yields annual revenue per customer by segment. Multiplying average revenue per boarding by assumed annual boardings for each segment captures differences in usage patterns and potential revenue contributions.

Step Three: Compute the servicing cost per boarding and the annual servicing cost per segment

Servicing cost per boarding

· Non fuel cost: 0.1372 US dollars per ASM × 1000 miles = 137.20 US dollars

· Fuel cost proxy: 76.52 US dollars per boarding

· Total servicing cost per boarding = 213.72 US dollars

Annual servicing cost per segment:

. Business travelers: 213.72 US dollars × 6 = 1282.32 US dollars

. Leisure flyers: 213.72 US dollars × 3 = 641.16 US dollars

. Occasional customers: 213.72 US dollars × 1 = 213.72 US dollars

These values represent annual variable cost obligations per customer. Calculating the servicing cost per boarding uses CASM and fuel estimates. Multiplying by boardings per year yields annual servicing cost per customer for each segment, which is subtracted from annual revenue to derive net contribution.

Step Four: Establish the acquisition cost per new customer

· Annual advertising expense ÷ estimated new customers

· 280.8million US dollars ÷ 20 million new customers = 14.04 US dollars per customer

This is the initial negative cash flow in the CLV model. Dividing total marketing expense by estimated new customer count yields the acquisition cost per new customer. This report assumes uniform acquisition cost across segments.

Step Five: Define retention probabilities and tenure horizon

· Business travelers’ retention: 0.80 annual rates. The probability retained to year t = 0.80^t; the tenure horizon is five years

· Leisure flyers retention: 0.70 annual rates. The tenure horizon is three years

· Occasional customer retention: 0.50 annual rate. The tenure horizon is two years

These probabilities guide year-by-year net contribution inclusion. Applying geometric decay reflects a decreasing likelihood of retention each year. Setting a horizon where retention probability becomes minimal prevents overstating value beyond a meaningful period.

Step Six: Apply discount rate for present value

· Discount rate: 10.42 percent annually

· Discount factor per year t: (1 + 0.1042) ^ t

This factor adjusts future net contributions to present value. Using the firm’s WACC aligns CLV discounting with the required return.

Step Seven: Calculate net annual contribution per segment

· Business travelers: annual revenue 1848 US dollars − annual servicing cost 1282.32 US dollars = 565.68 US dollars

· Leisure flyers: annual revenue 924 US dollars − servicing cost 641.16 US dollars = 282.84 US dollars

· Occasional customers: annual revenue 308 US dollars − servicing cost 213.72 US dollars = 94.28 US dollars

The acquisition cost of 14.04 US dollars applies at year zero for each new customer. Net annual contribution equals revenue minus servicing cost; acquisition cost is treated separately as initial outflow.

Step Eight: Compute discounted net contributions and derive CLV per segment

Business travelers:

· Year 1: (565.68 × 0.80) ÷ (1.1042) ^ 1 = 409.93 US dollars

· Year 2: (565.68 × 0.80^2) ÷ (1.1042) ^ 2 = 297.05 US dollars

· Year 3: (565.68 × 0.80^3) ÷ (1.1042) ^ 3 = 215.18 US dollars

· Year 4: (565.68 × 0.80^4) ÷ (1.1042) ^ 4 = 155.78 US dollars

· Year 5: (565.68 × 0.80^5) ÷ (1.1042) ^ 5 = 112.92 US dollars

· The sum of discounted net contributions = 1190 US dollars

· Subtract the acquisition cost of 14.04 US dollars. The CLV is 1176 US dollars.

Leisure flyers:

. Year 1: (282.84 × 0.70) ÷ (1.1042) ^1 = 179.36 US dollars

. Year 2: (282.84 × 0.70^2) ÷ (1.1042) ^2 = 113.65 US dollars

. Year 3: (282.84 × 0.70^3) ÷ (1.1042) ^3 = 72.01 US dollars

. Sum = 365.02 US dollars

. Subtract the acquisition cost of 14.04 US dollars. The CLV = 351 US dollars.

· Occasional customers:

. Year 1: (94.28 × 0.50) ÷ (1.1042) ^1 = 42.70 US dollars

. Year 2: (94.28 × 0.50^2) ÷ (1.1042) ^2 = 19.33 US dollars

. Sum = 62.03 US dollars

. Subtract the acquisition cost of 14.04 US dollars. The CLV = 48 US dollars.

For each segment, discounted net contributions are summed over the tenure horizon, then subtracted from the acquisition cost to yield CLV. These values reflect the net present value per new customer under base case assumptions.

In conclusion, synthesizing CLV outcomes clarifies Delta Airlines' strategic priorities. Business travelers present the highest CLV at 1176 US dollars, leisure flyers yield a moderate CLV at 351 US dollars, and occasional customers yield a low CLV at 48 US dollars. These results indicate that prioritizing retention investments and personalized offerings for high-value segments maximizes return on marketing spend. Additionally, focusing acquisition efforts on segments where CLV substantially exceeds acquisition cost enhances profitability while exploring ways to encourage occasional customers toward higher frequency, which supports long-term value growth.

References

Airlines for America. (2018). Air travel survey: On average, American adults took 2.5 airline trips in 2017; flyers took 5.3 trips. Retrieved June 20, 2025, from https://airlines.org/wp-content/uploads/2018/02/A4A-AirTravelSurvey-20Feb2018-FINAL.pdf

Çavdar, A. B., & Ferhatosmanoğlu, N. (2018). Airline customer lifetime value estimation using data analytics supported by social network information. Journal of Air Transport Management, 67, 19–33. https://doi.org/10.1016/j.jairtraman.2017.10.007

Delta Air Lines, Inc. (2025a). Annual Report on Form 10-K for the fiscal year ended December 31, 2024. Retrieved June 20, 2025, from https://ir.delta.com/files/doc_financials/2024/q4/DAL-12-31-2024-10K-2-11-25-Filed.pdf

Delta Air Lines, Inc. (2025b). Delta Air Lines announces December quarter and full year 2024 financial results: Non-fuel CASM metrics. Retrieved June 20, 2025, from https://ir.delta.com/news/news-details/2025/Delta-Air-Lines-Announces-December-Quarter-and-Full-Year-2024-Financial-Results/default.aspx

Delta News Hub. (2024). Corporate stats and facts: Delta served more than 200 million customers in 2024. Retrieved June 20, 2025, from https://news.delta.com/corporate-stats-and-facts

GuruFocus. (2025). DAL (Delta Air Lines) WACC % as of June 19, 2025. Retrieved June 20, 2025, from https://www.gurufocus.com/term/wacc/DAL

International Air Transport Association. (2025). Global air passenger demand reaches record high in 2024. Retrieved June 20, 2025, from https://www.iata.org/en/pressroom/2025-releases/2025-01-30-01/