Valuation United Airlines Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 13/02/2026 GMT			5-day change	1st Jan Change
109.29 ^USD	-0.01%		-5.71%	-2.26%

02-13	United's stalled A350 order thrown into doubt by Rolls-Royce engine row	RE
02-13	US airlines must certify use of merit-based hiring for pilots, FAA says	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	35,348	-	-
Change	-	-13.06%	9.81%	135.95%	13.36%	-2.36%	-	-
Enterprise Value (EV) ¹	36,956	33,211	35,885	46,115	56,054	53,655	52,032	49,788
Change	-	-10.13%	8.05%	28.51%	21.55%	-4.28%	-3.03%	-4.31%
P/E ratio	-7.18x	16.9x	5.23x	10.3x	11x	8.25x	7.37x	6.92x
PBR	2.8x	1.8x	1.47x	2.54x	2.4x	1.82x	1.47x	1.2x
PEG	-	-0x	0x	0.5x	1.39x	0.3x	0.6x	1.05x
Capitalization / Revenue	0.58x	0.27x	0.25x	0.56x	0.61x	0.55x	0.52x	0.49x
EV / Revenue	1.5x	0.74x	0.67x	0.81x	0.95x	0.84x	0.76x	0.7x
EV / EBITDA	-22.1x	6.41x	4.47x	5.54x	6.87x	5.69x	5.06x	4.42x
EV / EBIT	-8.42x	13.4x	6.95x	8.85x	11.3x	8.84x	7.69x	6.72x
EV / FCF	-924x	26.6x	-138x	12x	21.9x	21.7x	18.3x	15.3x
FCF Yield	-0.11%	3.75%	-0.72%	8.31%	4.56%	4.6%	5.46%	6.54%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-6.1	2.23	7.89	9.45	10.2	13.25	14.82	15.8
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	24,634	44,955	53,717	57,063	59,070	63,856	68,119	71,473
EBITDA ¹	-1,676	5,185	8,028	8,329	8,163	9,435	10,277	11,269
EBIT ¹	-4,389	2,477	5,160	5,208	4,972	6,068	6,766	7,409
Net income ¹	-1,964	737	2,618	3,149	3,353	4,313	4,781	4,916
Net Debt ¹	22,780	20,886	22,351	14,181	19,854	18,307	16,684	14,440
Reference price ²	43.78	37.70	41.26	97.10	111.82	109.29	109.29	109.29
Nbr of stocks (in thousands)	323,807	326,928	328,017	328,876	323,738	323,430	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNITED AIRLINES HOLDINGS, INC.	8.25x	0.84x	5.69x	-.--%	35.35B
DELTA AIR LINES, INC.	9.4x	0.89x	5.99x	1.11%	44.82B
RYANAIR HOLDINGS PLC	12.94x	1.68x	6.88x	1.74%	33.38B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.35x	0.89x	3.92x	2.14%	27B
INTERGLOBE AVIATION LIMITED	62.59x	2.52x	12.27x	0.2%	21.04B
AIR CHINA LIMITED	1833.85x	1.91x	9.85x	-.--%	19.99B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	111.78x	1.91x	9.14x	0.07%	18.53B
CHINA EASTERN AIRLINES CORPORATION LIMITED	139.27x	2.18x	10.01x	-.--%	18.49B
SINGAPORE AIRLINES LIMITED	24.77x	1.42x	6.79x	3.05%	17.34B
LATAM AIRLINES GROUP S.A.	11.14x	1.41x	4.96x	2.97%	17.01B
Average	222.13x	1.56x	7.55x	1.13%	25.3B
Weighted average by Cap.	176.28x	1.44x	7.18x	1.08%