UAL - NASDAQ
United Airlines Holdings, Inc.
$105.14
-3.4%United Airlines Holdings, Inc., through its subsidiaries, provides air transportation services in North America, Asia, Europe, Africa, the Pacific, the Middle East, and Latin America. The company transports people and cargo through its mainline and regional fleets. It also offers catering, ground handling, training, and maintenance services for third parties. 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 headquartered in Chicago, Illinois.
At a Glance
Live SnapshotUnited Airlines Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $5.6B | $3.8B | $2.5B | $1.7B | $1.1B | $746.6M | $498.4M | $332.8M | $222.2M | $148.3M |
| Maintenance CapEx | -$784.3M | -$523.6M | -$349.6M | -$233.4M | -$155.8M | -$104.0M | -$69.5M | -$46.4M | -$31.0M | -$20.7M |
| Owner Earnings | $4.8B | $3.2B | $2.2B | $1.4B | $962.4M | $642.5M | $429.0M | $286.4M | $191.2M | $127.7M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $4.5B | $2.8B | $1.7B | $1.1B | $655.0M | $404.9M | $250.3M | $154.7M | $95.6M | $59.1M |
Related Guides
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.