Wheels Up Experience Inc
NYSE:UP

Watchlist Manager
Wheels Up Experience Inc Logo
Wheels Up Experience Inc
NYSE:UP
Watchlist
Price: 1.05 USD 5.95%
Market Cap: 757.8m USD

Relative Value

The Relative Value of one UP stock under the Base Case scenario is hidden USD. Compared to the current market price of 1.05 USD, Wheels Up Experience Inc is hidden .

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.

UP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
19
Median 3Y
1.1
Median 5Y
0.6
Industry
0.5
Forward
0.3
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-2.9
Industry
8.9
Forward
-0.4
vs History
vs Industry
Median 3Y
-4.3
Median 5Y
-8.5
Industry
3.4
vs History
vs Industry
Median 3Y
-5.1
Median 5Y
-5.2
Industry
15.4
vs History
vs Industry
100
Median 3Y
-1.3
Median 5Y
1
Industry
2.1
vs History
33
vs Industry
27
Median 3Y
1.4
Median 5Y
0.2
Industry
0.9
Forward
0.5
vs History
39
vs Industry
13
Median 3Y
13.6
Median 5Y
9.7
Industry
3.3
vs History
vs Industry
64
Median 3Y
-5.1
Median 5Y
-5.5
Industry
6.2
Forward
30.1
vs History
vs Industry
52
Median 3Y
-4.2
Median 5Y
-4.2
Industry
11.2
Forward
-34.3
vs History
vs Industry
77
Median 3Y
-3.8
Median 5Y
-4.8
Industry
5.8
vs History
vs Industry
56
Median 3Y
-3.3
Median 5Y
-3.3
Industry
11.7
vs History
30
vs Industry
26
Median 3Y
1.2
Median 5Y
1
Industry
0.8

Multiples Across Competitors

UP Competitors Multiples
Wheels Up Experience Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Wheels Up Experience Inc
NYSE:UP
756.4m USD 1 -2.1 -4.9 -3.8
US
Delta Air Lines Inc
NYSE:DAL
45.3B USD 0.7 9.8 8.9 8.9
US
United Airlines Holdings Inc
NASDAQ:UAL
37B USD 0.6 11.2 8.6 8.6
UK
International Consolidated Airlines Group SA
LSE:IAG
19.4B GBP 0.6 6.8 161.5 241.5
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
US
Southwest Airlines Co
NYSE:LUV
22.7B USD 0.8 59.9 12.4 75.9
CN
Air China Ltd
SSE:601111
149.2B CNY 0.9 550.9 -7 936.3 -7 936.3
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
IN
Interglobe Aviation Ltd
NSE:INDIGO
1.8T INR 2.2 35.8 9 16.7
CN
China Southern Airlines Co Ltd
SSE:600029
137B CNY 0.8 -101.2 41.2 41.2
CN
China Eastern Airlines Corp Ltd
SSE:600115
129.2B CNY 1 -65.1 143.7 143.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Wheels Up Experience Inc
NYSE:UP
Average EV/EBITDA: 48.7
Negative Multiple: -4.9
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8.9
7%
1.3
US
United Airlines Holdings Inc
NASDAQ:UAL
8.6
7%
1.2
UK
International Consolidated Airlines Group SA
LSE:IAG
161.5
8%
20.2
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
12.4
29%
0.4
CN
Air China Ltd
SSE:601111
Negative Multiple: -7 936.3 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
4.5
10%
0.4
IN
Interglobe Aviation Ltd
NSE:INDIGO
9
12%
0.7
CN
China Southern Airlines Co Ltd
SSE:600029
41.2
102%
0.4
CN
China Eastern Airlines Corp Ltd
SSE:600115
143.7
286%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Wheels Up Experience Inc
NYSE:UP
Average EV/EBIT: 67.9
Negative Multiple: -3.8
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8.9
8%
1.1
US
United Airlines Holdings Inc
NASDAQ:UAL
8.6
8%
1.1
UK
International Consolidated Airlines Group SA
LSE:IAG
241.5
9%
26.8
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.9 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
75.9
92%
0.8
CN
Air China Ltd
SSE:601111
Negative Multiple: -7 936.3 N/A N/A
IE
R
Ryanair Holdings PLC
LSE:RYA
6.8
11%
0.6
IN
Interglobe Aviation Ltd
NSE:INDIGO
16.7
8%
2.1
CN
China Southern Airlines Co Ltd
SSE:600029
41.2
33%
1.2
CN
China Eastern Airlines Corp Ltd
SSE:600115
143.7
147%
1