EN DE

United Airlines Holdings (UAL) Fair Value & Analysis

Industrials · US · Market cap $39.1B

UA United Airlines Holdings logo United Airlines Holdings UAL · US
Price$129.12
Fair Value$136.50
Upside+5.7%
Quality57/100
Watch United Airlines Holdings for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.1% net margin
Moderate debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 48/100
Evidence: High Range $102.38 – $179.73 Share as image

Fair value as of: Jul 16, 2026

From 25 valuation models · updated 22 days ago

Fair value updated Jul 16, 2026, revised from $192.05 to $136.50 (−28.9%) since Jun 24, 2026. Share price +0.6% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • Our model range runs from $102.38 (bear) to $179.73 (bull), base $136.50. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 57/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$136.11 $31.20 Fair Value $136.50 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $31.20 – $136.11 · fair‑value band $102.38 – $179.73 · the $129.12 price screens below the $136.50 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

United Airlines Holdings (UAL) currently trades at $129.12, while our model-based Fair Value estimate is $136.50, implying the stock looks roughly 5.7% fairly valued today. We read business quality at 57/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, United Airlines Holdings generated revenue of $60.5B at a net margin of 6.1%. Revenue grew 10.6% year over year. It earns a return on equity of 25.7%. Net debt stands at $25.1B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $102.38 (bear case) to $179.73 (bull case); at $129.12, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 80% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 40% fair-value upside, at 6%, UAL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $45.90 $89.94 $153.02 80
Residual Income $62.82 $75.51 $184.38 76
Rev-Margin DCF $68.20 $142.63 $227.78 74
All 25 models by family
DCF Models
FCF DCF $44.36 $94.08 $169.92 38
5Y Revenue Exit $68.20 $143.32 $239.79 39
5Y EBITDA Exit $119.39 $239.05 $379.50 41
5Y P/E Exit $75.95 $157.83 $243.83 38
10Y Revenue Exit $54.68 $121.27 $211.58 36
10Y EBITDA Exit $91.34 $187.73 $318.19 37
10Y P/E Exit $63.65 $131.35 $214.66 35
Earnings-Based
Graham-Dodd $70.25 $218.18 $290.11 54
Lynch FV $47.37 $67.67 $87.97 50
PEG = 1.0 $47.37 $67.67 $87.97 46
EPV $65.28 $83.67 $99.76 59
Dividend Discount
Gordon GGM $453.87 $943.69 $1,497 70
DDM Multi-Stage $453.87 $749.83 $990.44 61
Multiples
P/E Multiple $154.96 $206.61 $258.26 63
P/S Multiple $131.72 $175.62 $219.53 58
P/B Multiple $105.94 $141.25 $176.56 55
EV/EBIT $150.99 $216.33 $281.67 53
EV/EBITDA $184.82 $261.44 $338.06 54
EV/Revenue $87.09 $143.73 $200.36 43
Asset-Based
NCAV (Graham) $23.54 $31.55 $47.08 50
Growth DCF
Growth DCF $45.90 $89.94 $153.02 80
Rev-Margin DCF $68.20 $142.63 $227.78 74
Economic Profit
Residual Income $62.82 $75.51 $184.38 76
ROIC Compounder $69.64 $100.83 $139.68 72
Growth Earnings
Growth-Adj P/E $128.71 $183.87 $239.04 68

Widest divergence: Dividend Discount ($749.83) versus Asset-Based ($31.55). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $60.5B
Revenue growth (YoY) +10.6%
Net margin 6.1%
Return on equity 25.7%
Free cash flow $2.6B FY2025
P/E ratio 10.8
More key figures
Operating margin 4.4%
EPS (TTM) $11.18
EPS growth (YoY) +84.5%
Net debt $25.1B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 57/100

Of which business quality 50 · Market factors (momentum, volatility) 71

Profitability 59
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 20
Balance sheet, leverage, solvency risk
Investment 45
Disciplined investing over empire-building
Low Volatility 34
Calm price path (market factor)
Momentum 86
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 93
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

United Airlines Holdings, Inc., through its subsidiaries, provides air transportation services in the United States, Canada, Atlantic, the Pacific, and Latin America. It transports people and cargo through its mainline and regional fleets.

Full company description

United Airlines Holdings, Inc., through its subsidiaries, provides air transportation services in the United States, Canada, Atlantic, the Pacific, and Latin America. It transports people and cargo through its mainline and regional fleets. The company also offers ground handling, flight academy, frequent flyer award non-travel redemptions, and maintenance services for third parties. In addition, it provides freight and mail transportation services to commercial businesses, freight forwarders, logistics firms, and national postal services, as well as loyalty programs. The company distributes its products through direct channels, such as the Company's website and the Company's mobile app; and traditional travel agencies, online travel agencies, and other intermediaries. The company was formerly known as United Continental Holdings, Inc. and changed its name to United Airlines Holdings, Inc. in June 2019. United Airlines Holdings, Inc. was incorporated in 1968 and is based in Chicago, Illinois.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

United Airlines Holdings reported revenue of $59.1B in FY2025 versus $24.6B in FY2021, a compound +24.4%/yr. Reported net income was $3.4B in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$59.1B
Latest YoY
+3.5%
Avg. growth/yr (3Y)
+9.5%
Avg. growth/yr (5Y)
+30.9%
Avg. growth/yr (42Y)
+5.6%
Revenue +24.4%/yr
FY21 $24.6B
FY22 $45.0B
FY23 $53.7B
FY24 $57.1B
FY25 $59.1B
Net income
FY21 −$2.0B
FY22 $737M
FY23 $2.6B
FY24 $3.1B
FY25 $3.4B

Watch UAL: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "United Airlines Holdings Fair Value". https://www.fairvalue-calculator.com/stock/UAL

Peer Group

Airlines · 60 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Top 25%
Fair Value upside +6% · Above median
Return on equity (TTM) 26% · Top 25%
Return on assets 4% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 11% · Above median
Debt / equity 1.35× · Higher than 75% of peers

Valuation Multiples vs Airlines median · lower = cheaper

P/E (TTM) 10.8× · Cheaper than median
P/B 2.56× · Pricier than median
P/S (TTM) 0.65× · Pricier than median
P/FCF 15.3× · Pricier than 75% of peers
EV/EBITDA 6.8× · Pricier than median
PEG 6.50× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 41 · sector 36
FUTURE 53 · sector 46
PAST 100 · sector 46
HEALTH 33 · sector 72
DIVIDEND 0 · sector 44

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Airlines stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Delta Air Lines, Inc DAL $84.17 $118.24 +40%
Ryanair Holdings RYA €25.47 €41.26 +62%
Southwest Airlines Co LUV $47.56 $14.76 -69%
InterGlobe Aviation Limited INDIGO ₹5,249 ₹3,704 -29%
Singapore Airlines Limited C6L 7.60 SGD 7.89 SGD +4%
Air China Limited 601111 ¥5.97 ¥7.16 +20%
LATAM Airlines Group LTM $54.87 $106.79 +95%
Deutsche Lufthansa AG 1LHA €9.98 €15.60 +56%
China Southern Airlines Company 600029 ¥4.99 ¥1.28 -74%
China Eastern Airlines Corporation 600115 ¥3.66 ¥14.20 +288%

Compare United Airlines Holdings with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is United Airlines Holdings (UAL) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $136.50 versus a price of $129.12, about +6% (fairly valued).
What is the fair value of UAL?
Our model-based fair value for United Airlines Holdings is $136.50 (as of Jul 16, 2026), built from audited fundamentals. The current price is $129.12.
What is the quality score of UAL?
United Airlines Holdings has a Quality Score of 57/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of United Airlines Holdings (UAL)?
United Airlines Holdings reported trailing-twelve-month revenue of about $60.5B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of UAL?
The net profit margin of United Airlines Holdings is about 6.1%, meaning it keeps roughly 6.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track United Airlines Holdings and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.