As of 2025-05-21, the Intrinsic Value of United Airlines Holdings Inc (UAL) is 128.76 USD. This UAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.33 USD, the upside of United Airlines Holdings Inc is 68.70%.
The range of the Intrinsic Value is 103.56 - 164.61 USD
Based on its market price of 76.33 USD and our intrinsic valuation, United Airlines Holdings Inc (UAL) is undervalued by 68.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.56 - 164.61 | 128.76 | 68.7% |
| DCF (Growth 10y) | 132.12 - 198.95 | 159.82 | 109.4% |
| DCF (EBITDA 5y) | 135.45 - 188.59 | 160.12 | 109.8% |
| DCF (EBITDA 10y) | 158.43 - 219.61 | 186.44 | 144.2% |
| Fair Value | 280.16 - 280.16 | 280.16 | 267.04% |
| P/E | 91.22 - 125.51 | 105.12 | 37.7% |
| EV/EBITDA | 80.40 - 130.67 | 105.86 | 38.7% |
| EPV | 296.48 - 371.98 | 334.23 | 337.9% |
| DDM - Stable | 65.07 - 119.51 | 92.29 | 20.9% |
| DDM - Multi | 67.32 - 99.78 | 80.65 | 5.7% |
| Market Cap (mil) | 24,929.38 |
| Beta | 1.39 |
| Outstanding shares (mil) | 326.60 |
| Enterprise Value (mil) | 43,222.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.75% |
| Cost of Debt | 5.41% |
| WACC | 7.48% |