Valuation models
price $104.24 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused171.66 – 319.73227.2754% undervaluedDCF · Perpetuity growth · 10y200.58 – 360.56260.8260% undervaluedDCF · EBITDA exit · 5y291.15 – 322.75306.5266% undervaluedDCF · EBITDA exit · 10y301.44 – 363.37330.9068% undervaluedP/E · peers106.61 – 515.24231.4655% undervaluedP/E · own history69.94 – 139.6892.1913% overvaluedPEG—120.1413% undervaluedEV/EBITDA · peers151.10 – 175.88162.5536% undervaluedEV/Revenue · peers67.82 – 149.7096.178% overvaluedWall St. consensus target—150.0031% belowCost of capital (WACC)—7.02%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
227.27
United Airlines Holdings closed at $104.24 — undervalued by 54% vs model.
171.66the model's range319.73
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
92.19 – 330.90
Wall St. target
150.00 31% below
Below model, 1y
30 of 30 days
How it is valued
Valued asCyclical
Low/slowing growth (~5% recent)Decelerated from ~31% 5y CAGRModerate margins (6% net margin)Highly cyclical earningsHigh leverage (D/E 2.0x)Strong FCF yield (7.6%)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.