United Airlines Holdings Inc
NASDAQ:UAL

Watchlist Manager
United Airlines Holdings Inc Logo
United Airlines Holdings Inc
NASDAQ:UAL
Watchlist
Price: 108.52 USD 0.12%
Market Cap: 35.1B USD

Intrinsic Value

The intrinsic value of one UAL stock under the Base Case scenario is 164.5 USD. Compared to the current market price of 108.52 USD, United Airlines Holdings Inc is Undervalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

UAL Intrinsic Value
164.5 USD
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
United Airlines Holdings Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about UAL?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is UAL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for United Airlines Holdings Inc.

Explain Valuation
Compare UAL to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

United’s heavy reliance on business and premium international travel leaves it vulnerable if corporate travel budgets fail to fully recover from pandemic-era shifts in remote work, potentially limiting revenue growth.

Ongoing labor contract negotiations and historically high labor costs could significantly pressure margins, especially if pilots, flight attendants, or mechanics push for wage increases that outpace revenue growth.

Substantial capital commitments to fleet modernization expose United to potential financial strain if economic conditions soften, forcing the airline to shoulder high fixed costs despite fluctuating demand.

Bull Theses

United’s robust hub-and-spoke network, particularly in Chicago, Denver, Houston, and Newark, positions the airline to capture a high volume of profitable long-haul and connecting traffic, supporting stable revenue streams.

Strategic investments in upgraded long-haul cabins and premium products could bolster United’s revenue mix, catering to corporate clients and high-value passengers while differentiating service from low-cost rivals.

Membership in the Star Alliance and global partnerships enable United to extend its competitive reach and generate synergies through code-sharing, loyalty program integration, and shared operational efficiencies.

Show More Less
How do you feel about UAL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
United Airlines Holdings Inc

Current Assets 18.1B
Cash & Short-Term Investments 13.3B
Receivables 2.4B
Other Current Assets 2.3B
Non-Current Assets 58.2B
Long-Term Investments 1.2B
PP&E 49.8B
Intangibles 7.2B
Other Non-Current Assets -1m
Current Liabilities 27.1B
Accounts Payable 4.6B
Accrued Liabilities 4.1B
Other Current Liabilities 18.4B
Non-Current Liabilities 34.9B
Long-Term Debt 20.8B
Other Non-Current Liabilities 14.1B
Efficiency

Free Cash Flow Analysis
United Airlines Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
United Airlines Holdings Inc

Revenue
58.4B USD
Cost of Revenue
-21B USD
Gross Profit
37.4B USD
Operating Expenses
-32.2B USD
Operating Income
5.2B USD
Other Expenses
-1.9B USD
Net Income
3.3B USD
Fundamental Scores

UAL Profitability Score
Profitability Due Diligence

United Airlines Holdings Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROE is Increasing
Exceptional ROE
Exceptional Gross Margin
58/100
Profitability
Score

United Airlines Holdings Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

UAL Solvency Score
Solvency Due Diligence

United Airlines Holdings Inc's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Positive Net Debt
Average D/E
Short-Term Solvency
33/100
Solvency
Score

United Airlines Holdings Inc's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

UAL Price Targets Summary
United Airlines Holdings Inc

Wall Street analysts forecast UAL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for UAL is 125.01 USD with a low forecast of 65.88 USD and a high forecast of 163.8 USD.

Lowest
Price Target
65.88 USD
39% Downside
Average
Price Target
125.01 USD
15% Upside
Highest
Price Target
163.8 USD
51% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for UAL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

UAL Insider Trading
Buy and sell transactions by insiders

UAL News

Other Videos
What is the Intrinsic Value of one UAL stock?

The intrinsic value of one UAL stock under the Base Case scenario is 164.5 USD.

Is UAL stock undervalued or overvalued?

Compared to the current market price of 108.52 USD, United Airlines Holdings Inc is Undervalued by 34%.

Back to Top