Valuation United Airlines Holdings, Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2024-09-13 EDT			5-day change	1st Jan Change
50.22 ^USD	+1.15%		+9.15%	+21.72%

09-13	Consumer Cos Up After Strong Sentiment Data -- Consumer Roundup	DJ
09-13	Delta seeks to delay resuming four daily US flights to China	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	22,291	12,585	14,176	12,325	13,534	16,514	-	-
Change	-	-43.54%	12.64%	-13.06%	9.81%	22.02%	-	-
Enterprise Value (EV) ¹	34,081	33,273	36,956	33,211	35,885	33,432	33,635	33,883
Change	-	-2.37%	11.07%	-10.13%	8.05%	-6.84%	0.61%	0.74%
P/E ratio	7.61x	-1.71x	-7.18x	16.9x	5.23x	5.4x	4.76x	4.29x
PBR	1.92x	2.03x	2.8x	1.8x	1.47x	1.3x	1.01x	0.7x
PEG	-	0x	0.1x	-0x	0x	0.3x	0.4x	0.4x
Capitalization / Revenue	0.52x	0.82x	0.58x	0.27x	0.25x	0.29x	0.28x	0.26x
EV / Revenue	0.79x	2.17x	1.5x	0.74x	0.67x	0.59x	0.56x	0.54x
EV / EBITDA	4.78x	-5.29x	-22.1x	6.41x	4.41x	4.27x	3.76x	3.43x
EV / EBIT	7.5x	-3.71x	-8.42x	13.4x	6.95x	6.83x	5.92x	5.2x
EV / FCF	14.3x	-5.68x	-924x	26.6x	-138x	53.6x	-433x	34.5x
FCF Yield	6.99%	-17.6%	-0.11%	3.75%	-0.72%	1.87%	-0.23%	2.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	11.58	-25.3	-6.1	2.23	7.89	9.299	10.55	11.71
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	43,259	15,355	24,634	44,955	53,717	56,568	59,933	63,258
EBITDA ¹	7,123	-6,289	-1,676	5,185	8,135	7,821	8,950	9,870
EBIT ¹	4,547	-8,975	-4,389	2,477	5,160	4,892	5,683	6,510
Net income ¹	3,009	-7,069	-1,964	737	2,618	3,095	3,503	3,789
Net Debt ¹	11,790	20,688	22,780	20,886	22,351	16,918	17,121	17,369
Reference price ²	88.09	43.25	43.78	37.70	41.26	50.22	50.22	50.22
Nbr of stocks (in thousands)	253,044	290,991	323,807	326,928	328,017	328,834	-	-
Announcement Date	20-01-21	21-01-20	22-01-19	23-01-17	24-01-22	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
UNITED AIRLINES HOLDINGS, INC.	5.4x	0.59x	4.27x	-.--%	16.51B
DELTA AIR LINES, INC.	7.82x	0.78x	5.18x	+0.88%	28.97B
INTERGLOBE AVIATION LIMITED	22.75x	2.46x	10.56x	+0.41%	22.76B
RYANAIR HOLDINGS PLC	11.13x	1.12x	5.56x	+2.43%	18.71B
SINGAPORE AIRLINES LIMITED	8.58x	1.42x	6.11x	+5.30%	17.91B
AIR CHINA LIMITED	17.06x	1.53x	8.62x	-.--%	12.45B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	5.09x	0.62x	3.31x	+3.12%	12.81B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	22.56x	1.46x	7.89x	+0.34%	11.74B
TÜRK HAVA YOLLARI ANONIM ORTAKLIGI	4.16x	0.92x	4.09x	-	11.89B
CHINA EASTERN AIRLINES CORPORATION LIMITED	75.84x	1.64x	7.58x	-.--%	9.91B
Average	18.04x	1.25x	6.32x	+1.39%	16.37B
Weighted average by Cap.	15.51x	1.26x	6.36x	+1.45%