United Airlines Holdings, Inc. (UAL)
NASDAQ · Industrials · market cap 37.34B
Share price
$107.64
At the last nightly close
Intrinsic value
$84.01
Range $84.01 – $112.35 — the conservative figure is the low end.
Margin of safety
-22.0%
($84.01 − $107.64) ÷ $107.64
EV / EBIT
18.7
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 59.07B | 4.97B | 3.35B | 10.37 | 2.56B |
| 2024-FY | 57.06B | 5.21B | 3.15B | 9.60 | 3.83B |
| 2023-FY | 53.72B | 5.16B | 2.62B | 7.98 | -260.0M |
| 2022-FY | 44.95B | 2.48B | 737.0M | 2.25 | 1.25B |
| 2021-FY | 24.63B | -1.02B | -1.96B | -6.10 | -40.0M |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- United Airlines (UAL) Stock Price, News & Analysismarketbeat.com
- UAL Stock Slides as Fuel Costs Weigh on United Airlinesbarchart.com
- United Airlines Holdings, Inc. (UAL) Stock Price, News ...finance.yahoo.com
- UAL: United Airlines Holdings Inc - Stock Price, Quote and News - CNBCcnbc.com
- United Airlines (UAL) Research Report - StockStorystockstory.org
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on UAL.
Run the board on UAL10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.