United Airlines Holdings, Inc. — UAL
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $94.52 | $30.60B | 9.3 | 6.3 | 3.4% | -0.4% | - | 2.0 |
Latest Headlines
- · United Airlines Holdings (UAL) Valuation Check After Recent Share Price Volatility
- · Airlines Grapple With Rising Jet Fuel Costs, Long Security Lines. The Stocks Are Falling.
- · Stock Market Today, March 9: American Airlines Rises as Oil Prices Fall
- · American Airlines Downgraded, Surging Jet Fuel Prices Create Threat
- · Airlines Face 'Significant' Fuel Price Headwinds, UBS Says
- · Why United Airlines (UAL) Shares Are Plunging Today
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $15,355M | $-7,069M | $-22.67 | 2024-02-08 22:12:48 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $24,634M | $-1,964M | $-6.07 | 2026-02-13 08:46:28 | 60.4% | -72.2% | -73.2% |
| 2 | 2022-12-31 | $44,955M | $737M | $2.25 | 2026-03-10 11:44:07 | 82.5% | -137.5% | -137.2% |
| 3 | 2023-12-31 | $53,717M | $2,618M | $7.98 | 2026-03-10 11:44:07 | 19.5% | 255.2% | 254.0% |
| 4 | 2024-12-31 | $57,063M | $3,149M | $9.60 | 2026-03-10 11:44:07 | 6.2% | 20.3% | 20.3% |
| 5 | 2025-12-31 | $59,070M | $3,353M | $10.37 | 2026-03-10 11:44:07 | 3.5% | 6.5% | 7.9% |
| 6 | TTM 2025-12-31 | $59,069M | $3,353M | $10.20 | 2026-01-22 08:31:19 | -0.0% | 0.0% | -1.6% |
EPS
Forecasts
Y/Y % Change
UAL Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 60.4% | 82.5% | 19.5% | 6.2% | 3.5% | 8.0% | 6.5% | 26.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -72.2% | -137.5% | 255.2% | 20.3% | 6.5% | 29.4% | 10.7% | 16.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | Sales & Marketing ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2022 | $45.0B | $31.9B | $1.5B | $1.5B | $2.5B |
| 2023 | $53.7B | $35.8B | $2.0B | $2.0B | $2.7B |
| 2024 | $57.1B | $37.6B | $2.2B | $2.2B | $2.9B |
| 2025 | $59.1B | $39.1B | $2.1B | $2.1B | $2.9B |
| TTM | $59.1B | $38.0B | $2.1B | $2.1B | $4.1B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | Sales & Marketing Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2023 | 19.49 | 12.52 | 28.79 | 28.79 | 8.75 |
| 2024 | 6.23 | 5.01 | 12.85 | 12.85 | 9.62 |
| 2025 | 3.52 | 3.95 | -5.47 | -5.47 | 0.38 |
| TTM | -0.00 | -2.97 | 0.00 | 0.00 | 39.54 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $76,313M |
| 1 | Cash | $6,730M |
| 2 | Total Liabilities | $62,004M |
| 3 | Total Debt | $31,322M |
| 4 | Total Equity | $14,309M |
| 5 | Debt to Equity Ratio | 2.19 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $94.52 | 4.1% | Nicks Growth: 2% Nick's Expected Margin: 7% FINVIZ Growth: 17% |
Nicks: 8 Finviz: 33 |
Nick's: 0.564 | 0.5 | 9.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $10.20 EPS | TTM | $82.19 | -13.0% | $337.88 | 257.5% |
| $13.40 EPS | 2026 | $107.98 | 14.2% | $443.88 | 369.6% |
| $14.83 EPS | 2027 | $119.50 | 26.4% | $491.25 | 419.7% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 4.04% | 1.84% | 4.18% | 1.88% | 1.15% | 0.90% | 3.38% | -0.45% | 22.3% | 1.1% |
| 3 Years | 4.04% | 1.84% | 4.18% | 1.88% | 1.15% | 0.90% | 3.38% | -0.45% | 22.3% | 1.1% |
| 5 Years | 4.04% | 1.84% | 4.18% | 1.88% | 1.15% | 0.90% | 3.38% | -0.45% | 22.3% | 1.1% |
| 10 Years | 4.04% | 1.84% | 4.18% | 1.88% | 1.15% | 0.90% | 3.38% | -0.45% | 22.3% | 1.1% |