The Discounted Cash Flow (DCF) valuation of United Airlines Holdings Inc (UAL) is 126.55 USD. With the latest stock price at 81.21 USD, the upside of United Airlines Holdings Inc based on DCF is 55.8%.
Based on the latest price of 81.21 USD and our DCF valuation, United Airlines Holdings Inc (UAL) is a buy. buying UAL stocks now will result in a potential gain of 55.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.3% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 101.94 - 161.42 | 126.55 |
| Upside | 25.5% - 98.8% | 55.8% |