Valuation United Airlines Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/03/2026 am IST			5-day change	1st Jan Change
86.60 ^USD	+0.08%		-5.94%	-22.55%

03:31pm	US airline CEOs urge Congress to end standoff, pay airport security officers	RE
13/03	Credit-card cash reshapes US airline loyalty -- and profit	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,176	12,325	13,534	31,934	36,200	28,009	-	-
Change	-	-13.06%	9.81%	135.95%	13.36%	-22.63%	-	-
Enterprise Value (EV) ¹	36,956	33,211	35,885	46,115	56,054	46,181	45,145	41,156
Change	-	-10.13%	8.05%	28.51%	21.55%	-17.61%	-2.24%	-8.84%
P/E ratio	-7.18x	16.9x	5.23x	10.3x	11x	6.88x	5.9x	5.54x
PBR	2.8x	1.8x	1.47x	2.54x	2.4x	1.44x	1.17x	0.95x
PEG	-	-0x	0x	0.5x	1.39x	0.3x	0.4x	0.86x
Capitalization / Revenue	0.58x	0.27x	0.25x	0.56x	0.61x	0.44x	0.41x	0.39x
EV / Revenue	1.5x	0.74x	0.67x	0.81x	0.95x	0.72x	0.66x	0.57x
EV / EBITDA	-22.1x	6.41x	4.47x	5.54x	6.87x	5.15x	4.44x	3.76x
EV / EBIT	-8.42x	13.4x	6.95x	8.85x	11.3x	7.95x	6.76x	5.67x
EV / FCF	-924x	26.6x	-138x	12x	21.9x	18.9x	16.5x	12.7x
FCF Yield	-0.11%	3.75%	-0.72%	8.31%	4.56%	5.28%	6.08%	7.87%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-6.1	2.23	7.89	9.45	10.2	12.59	14.69	15.64
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	24,634	44,955	53,717	57,063	59,070	64,043	68,267	71,698
EBITDA ¹	-1,676	5,185	8,028	8,329	8,163	8,974	10,170	10,939
EBIT ¹	-4,389	2,477	5,160	5,208	4,972	5,809	6,679	7,265
Net income ¹	-1,964	737	2,618	3,149	3,353	4,058	4,723	4,860
Net Debt ¹	22,780	20,886	22,351	14,181	19,854	18,172	17,135	13,147
Reference price ²	43.78	37.70	41.26	97.10	111.82	86.60	86.60	86.60
Nbr of stocks (in thousands)	3,23,807	3,26,928	3,28,017	3,28,876	3,23,738	3,23,430	-	-
Announcement Date	19/01/22	17/01/23	22/01/24	21/01/25	20/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNITED AIRLINES HOLDINGS, INC.	6.88x	0.72x	5.15x	-.--%	2.8TCr
DELTA AIR LINES, INC.	8.4x	0.8x	5.7x	1.32%	3.82TCr
RYANAIR HOLDINGS PLC	12.39x	1.59x	6.55x	1.84%	3.08TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.79x	0.69x	3.04x	3.16%	2.13TCr
INTERGLOBE AVIATION LIMITED	50.96x	2.18x	10.68x	0.24%	1.74TCr
AIR CHINA LIMITED	1372.4x	1.77x	9.15x	-.--%	1.68TCr
SINGAPORE AIRLINES LIMITED	18.77x	1.28x	5.82x	4.17%	1.61TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	92.51x	1.77x	8.73x	0.08%	1.51TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	114.61x	1.99x	9.06x	-.--%	1.42TCr
LATAM AIRLINES GROUP S.A.	8.85x	1.23x	4.3x	3.38%	1.38TCr
Average	169.16x	1.40x	6.82x	1.42%	2.12TCr
Weighted average by Cap.	134.27x	1.30x	6.53x	1.39%