United Airlines Holdings, Inc. (UAL)
Air Transportation, Scheduled · Industrials · $66.2B
Intrinsic Value (Consensus)
$209.24
Current Price
$204.00
Margin of Safety
+2.6%
2.6% Below Intrinsic Value
Value: $209
Price: $204
Valuation Model Estimates
Current Price: $204.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance