Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
United Airlines Holdings, Inc.
Bear Case (25th pct.)
5.4% vs price
Base Case (Median)
82.9% vs price
Bull Case (75th pct.)
108.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $212.96 | 108.8% | Medium (25%) |
| Growth Trajectory DCF | $283.89 | 178.4% | Medium (20%) |
| Graham Number | $107.45 | 5.4% | High (80%) |
| EV/EBITDA | $186.56 | 82.9% | Medium (20%) |
| Earnings Power Value | $101.10 | -0.9% | High (70%) |
Based on 5 out of 7 methods, UAL appears undervalued at the current price of $101.99. The base case fair value of $186.56 implies 82.9% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.