United Airlines Holdings, Inc. (UAL)
Air Transportation, Scheduled · Industrials · $38.5B
Intrinsic Value (Consensus)
$209.24
Current Price
$118.51
Margin of Safety
+76.6%
76.6% Below Intrinsic Value
Value: $209
Price: $119
Valuation Model Estimates
Current Price: $118.51
DCF (Discounted Cash Flow)
$429.97
Graham Number
$103.95
Earnings Power Value
$99.03
Relative Value (P/E)
$204.00
Dividend Discount Model
Not applicable
—
Consensus Value
$209.24
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
73
Profitability
22/25
Strength
19/25
Valuation
22/25
Growth
10/25
Financial Health Signals
Strong profitability — ROE of 22% (above 20% is excellent)
High free cash flow yield (18.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $10.20
- EPS (Forward)
- $11.01
- Book Value
- $47.08
- P/E Ratio
- 20.0
- Forward P/E
- 18.5
- PEG Ratio
- —
- ROE
- 21.9%
- Debt/Equity
- 77%
- Revenue Growth
- 3.5%
- Earnings Growth
- 7.9%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance