UAL
United Airlines Holdings Inc
Price:  
102.98 
USD
Volume:  
6,037,694.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UAL Intrinsic Value

15.90 %
Upside

What is the intrinsic value of UAL?

As of 2025-08-24, the Intrinsic Value of United Airlines Holdings Inc (UAL) is 119.38 USD. This UAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.98 USD, the upside of United Airlines Holdings Inc is 15.90%.

The range of the Intrinsic Value is 95.39 - 153.67 USD

Is UAL undervalued or overvalued?

Based on its market price of 102.98 USD and our intrinsic valuation, United Airlines Holdings Inc (UAL) is undervalued by 15.90%.

102.98 USD
Stock Price
119.38 USD
Intrinsic Value
Intrinsic Value Details

UAL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 95.39 - 153.67 119.38 15.9%
DCF (Growth 10y) 116.69 - 178.08 142.08 38.0%
DCF (EBITDA 5y) 155.94 - 199.75 177.75 72.6%
DCF (EBITDA 10y) 167.01 - 220.44 192.77 87.2%
Fair Value 255.62 - 255.62 255.62 148.22%
P/E 98.77 - 137.01 115.82 12.5%
EV/EBITDA 107.73 - 143.01 124.05 20.5%
EPV 281.52 - 358.40 319.96 210.7%
DDM - Stable 59.79 - 110.37 85.08 -17.4%
DDM - Multi 65.52 - 97.05 78.44 -23.8%

UAL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,337.71
Beta 1.52
Outstanding shares (mil) 323.73
Enterprise Value (mil) 51,062.71
Market risk premium 4.60%
Cost of Equity 10.65%
Cost of Debt 5.41%
WACC 7.87%