Valuation United Airlines Holdings, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 13/06/2026 am IST			5-day change	1st Jan Change
115.52 ^USD	+2.58%		+9.26%	+3.31%

10/06	United Airlines Debuts New Chef-Curated Meals on United Polaris International Business Class Flights	CI
09/06	Fuel price shock to widen product gap between US airlines	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,176	12,325	13,534	31,934	36,200	37,494	-	-
Change	-	-13.06%	9.81%	135.95%	13.36%	3.57%	-	-
Enterprise Value (EV) ¹	36,956	33,211	35,885	46,115	56,054	54,298	53,112	51,528
Change	-	-10.13%	8.05%	28.51%	21.55%	-3.13%	-2.18%	-2.98%
P/E Ratio	-7.18x	16.9x	5.23x	10.3x	11x	11.8x	8.66x	7.47x
PBR	2.8x	1.8x	1.47x	2.54x	2.4x	2.06x	1.63x	1.31x
PEG	-	-0x	0x	0.5x	1.39x	-3.02x	0.2x	0.5x
Capitalization / Revenue	0.58x	0.27x	0.25x	0.56x	0.61x	0.56x	0.54x	0.51x
EV / Revenue	1.5x	0.74x	0.67x	0.81x	0.95x	0.81x	0.76x	0.7x
EV / EBITDA	-22.1x	6.41x	4.47x	5.54x	6.87x	7.15x	5.33x	4.63x
EV / EBIT	-8.42x	13.4x	6.95x	8.85x	11.3x	12.6x	8.22x	6.99x
EV / FCF	-924x	26.6x	-138x	12x	21.9x	51.9x	22.6x	23.5x
FCF Yield	-0.11%	3.75%	-0.72%	8.31%	4.56%	1.93%	4.43%	4.26%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-6.1	2.23	7.89	9.45	10.2	9.801	13.34	15.46
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	24,634	44,955	53,717	57,063	59,070	66,759	69,661	73,470
EBITDA ¹	-1,676	5,185	8,028	8,329	8,163	7,595	9,956	11,133
EBIT ¹	-4,389	2,477	5,160	5,208	4,972	4,309	6,461	7,370
Net income ¹	-1,964	737	2,618	3,149	3,353	3,207	4,278	4,846
Net Debt ¹	22,780	20,886	22,351	14,181	19,854	16,803	15,618	14,034
Reference price ²	43.78	37.70	41.26	97.10	111.82	115.52	115.52	115.52
Nbr of stocks (in thousands)	3,23,807	3,26,928	3,28,017	3,28,876	3,23,738	3,24,570	-	-
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.	11.79x	0.81x	7.15x	-.--%	3.75TCr
DELTA AIR LINES, INC.	17.68x	0.98x	8.49x	0.93%	5.43TCr
RYANAIR HOLDINGS PLC	12.2x	1.56x	6.44x	1.85%	3.05TCr
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	9.01x	0.81x	3.94x	2.06%	2.61TCr
INTERGLOBE AVIATION LIMITED	-330.47x	2.47x	13.05x	0.21%	1.92TCr
SINGAPORE AIRLINES LIMITED	24.91x	1.16x	5.75x	3.8%	1.72TCr
LATAM AIRLINES GROUP S.A.	9.71x	1.19x	4.9x	3.07%	1.53TCr
AIR CHINA LIMITED	-19.55x	1.56x	10.27x	-.--%	1.43TCr
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-110.25x	1.53x	8.82x	-.--%	1.26TCr
CHINA EASTERN AIRLINES CORPORATION LIMITED	126.05x	1.65x	9.34x	-.--%	1.2TCr
Average	-24.89x	1.37x	7.82x	1.19%	2.39TCr
Weighted average by Cap.	-16.33x	1.25x	7.63x	1.16%