Using the industry peer median EV/Revenue multiple (trailing + forward), Wheels Up Experience Inc. (UP) has a fair value of $50.44 based on 10 comparable companies in the Airlines, Airports & Air Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Wheels Up Experience Inc.UP | 234 | 0.3x | 0.2x |
| Hertz Global Holdings, Inc. | 1,890 | 2.3x | 2.2x |
| Willis Lease Finance Corporation | 1,715 | 6.5x | 6.9x |
| Enviri Corporation | 1,593 | 1.5x | 1.6x |
| Allegiant Travel Company | 1,532 | 1.2x | 1.3x |
| Redwire Corporation | 1,519 | 4.9x | 5.7x |
| Global Ship Lease, Inc. | 1,519 | 2.5x | 2.5x |
| Frontier Group Holdings, Inc. | 1,247 | 1.6x | 1.6x |
| Sun Country Airlines Holdings, Inc. | 914 | 1.2x | 1.3x |
| Controladora Vuela Compañía de Aviación, S.A.B. de C.V. | 897 | 1.3x | 1.3x |
| Energy Recovery, Inc. | 471 | 3.2x | 2.9x |
| Industry Median | 2.0x | 1.9x | |
| (*) Revenue | 736 | 1,133 | |
| = Enterprise Value | 1,460 | 2,147 | |
| (-) Net Debt | 23 | 23 | |
| Equity Value | 1,437 | 2,124 | |
| (/) Outstanding shares | 35 | 35 | |
| Fair Price | $41 | $60 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.