As of 2024-12-15, the Intrinsic Value of United Airlines Holdings Inc (UAL) is
126.53 USD. This UAL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.11 USD, the upside of United Airlines Holdings Inc is
33.00%.
The range of the Intrinsic Value is 92.63 - 183.14 USD
126.53 USD
Intrinsic Value
UAL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
92.63 - 183.14 |
126.53 |
33.0% |
| DCF (Growth 10y) |
109.89 - 204.56 |
145.51 |
53.0% |
| DCF (EBITDA 5y) |
145.54 - 213.04 |
177.46 |
86.6% |
| DCF (EBITDA 10y) |
158.27 - 240.55 |
195.98 |
106.1% |
| Fair Value |
210.26 - 210.26 |
210.26 |
121.07% |
| P/E |
67.50 - 145.33 |
101.59 |
6.8% |
| EV/EBITDA |
91.47 - 152.95 |
116.96 |
23.0% |
| EPV |
167.63 - 250.22 |
208.92 |
119.7% |
| DDM - Stable |
57.94 - 123.62 |
90.78 |
-4.6% |
| DDM - Multi |
67.40 - 115.82 |
85.56 |
-10.0% |
UAL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31,279.78 |
| Beta |
0.24 |
| Outstanding shares (mil) |
328.88 |
| Enterprise Value (mil) |
48,129.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.64% |
| Cost of Debt |
6.21% |
| WACC |
6.77% |