The Discounted Cash Flow (DCF) valuation of United Airlines Holdings Inc (UAL) is 126.53 USD. With the latest stock price at 95.11 USD, the upside of United Airlines Holdings Inc based on DCF is 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 92.63 - 183.14 | 126.53 |
| Upside | -2.6% - 92.6% | 33.0% |