UAL Relative Valuation - United Airlines Holdings Inc

Watchlist Manager

Watchlist

Price: 93.34 USD 3.39%

Market Cap: $30.2B

Relative Value

The Relative Value of one UAL stock under the Base Case scenario is 100.16 USD. Compared to the current market price of 93.34 USD, United Airlines Holdings Inc is Undervalued by 7%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

UAL Relative Value

Base Case

Undervaluation 7%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		United Airlines Holdings Inc NASDAQ:UAL	30.4B USD	0.5	9	7.7	7.7
US		Delta Air Lines Inc NYSE:DAL	42.5B USD	0.7	8.5	6.1	8.7
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	16.6B GBP	0.6	5.7	2.8	4.3
US		Southwest Airlines Co NYSE:LUV	21.4B USD	0.8	48	11.3	52.6
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
CN		Air China Ltd SSE:601111	128.2B CNY	0.8	473.6	-6 846.6	-6 846.6
IN		Interglobe Aviation Ltd NSE:INDIGO	1.7T INR	2	51.6	8.5	16.3
CN		China Southern Airlines Co Ltd SSE:600029	113.8B CNY	0.6	-84	35.5	35.5
SG		Singapore Airlines Ltd SGX:C6L	20.5B SGD	1	9	5.3	13
CN		China Eastern Airlines Corp Ltd SSE:600115	103.8B CNY	0.8	-52.3	127.2	127.2

				Revenue Growth	P/S to Growth
US		United Airlines Holdings Inc NASDAQ:UAL	Average P/S: 0.9 0.5	7%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
US		Southwest Airlines Co NYSE:LUV	0.8	8%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
CN		Air China Ltd SSE:601111	0.8	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2	12%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Eastern Airlines Corp Ltd SSE:600115	0.8	7%	0.1

				Earnings Growth	PEG
US		United Airlines Holdings Inc NASDAQ:UAL	Average P/E: 76.7 9	18%	0.5
US		Delta Air Lines Inc NYSE:DAL	8.5	6%	1.4
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	5.7	6%	0.9
US		Southwest Airlines Co NYSE:LUV	48	85%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
CN		Air China Ltd SSE:601111	473.6	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	51.6	8%	6.4
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -84	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9	-23%	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -52.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		United Airlines Holdings Inc NASDAQ:UAL	Average EV/EBITDA: 23.2 7.7	31%	0.2
US		Delta Air Lines Inc NYSE:DAL	6.1	11%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	2.8	5%	0.6
US		Southwest Airlines Co NYSE:LUV	11.3	39%	0.3
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
CN		Air China Ltd SSE:601111	Negative Multiple: -6 846.6	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.5	12%	0.7
CN		China Southern Airlines Co Ltd SSE:600029	35.5	103%	0.3
SG		Singapore Airlines Ltd SGX:C6L	5.3	3%	1.8
CN		China Eastern Airlines Corp Ltd SSE:600115	127.2	289%	0.4

				EBIT Growth	EV/EBIT to Growth
US		United Airlines Holdings Inc NASDAQ:UAL	Average EV/EBIT: 30.2 7.7	14%	0.6
US		Delta Air Lines Inc NYSE:DAL	8.7	11%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.3	3%	1.4
US		Southwest Airlines Co NYSE:LUV	52.6	100%	0.5
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
CN		Air China Ltd SSE:601111	Negative Multiple: -6 846.6	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	16.3	6%	2.7
CN		China Southern Airlines Co Ltd SSE:600029	35.5	34%	1
SG		Singapore Airlines Ltd SGX:C6L	13	-5%	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	127.2	151%	0.8

United Airlines Holdings Inc
NASDAQ:UAL

Relative Value

Valuation Multiples

Multiples Across Competitors

UAL Competitors Multiples
United Airlines Holdings Inc Competitors

See Also

Company

Help

Tools

Stocks

United Airlines Holdings Inc NASDAQ:UAL

Relative Value

Valuation Multiples

Multiples Across Competitors

UAL Competitors Multiples United Airlines Holdings Inc Competitors

See Also

Company

Help

Tools

Stocks

United Airlines Holdings Inc
NASDAQ:UAL

UAL Competitors Multiples
United Airlines Holdings Inc Competitors