DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

United Airlines Holdings, Inc. (UAL)

Industrials | Airlines, Airports & Air Services

Today's Price

$108.91

Today's Fair Value

$48.03 -55.9%

Margin of Safety

-126.75%

Projected Value (5Y)

$77.35 -28.98%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -0.08% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.14% | CAGR (5y): 3.19%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.04x)

Discount Rate