Optional product analytics
With your permission, we use privacy-limited analytics to understand which research journeys work. We do not run advertising trackers or session replay. You can change this choice in Preferences. Read the Privacy Policy.
The largest upside opportunity lies in accelerating premium passenger revenue mix shift and fleet upgauging via incoming Airbus A321neo aircraft.
Crude oil spikes or jet crack spread widening pushes all-in jet fuel expense above $2.80 per gallon while ticket fare pass-through stalls in competitive markets.
We assign United Airlines Holdings Inc. a Hold rating with a Fair value of $111.90 per share. At the report-date price of $112.51 on October 2, 2026, the shares trade at a 0.55% premium to Fair value, reflecting balanced risk and reward across the cyclical airline recovery.4
Our rating is Hold. For an investor, a Hold rating means the stock is fairly valued at its current trading levels, so buying new shares does not offer an adequate margin of safety, while existing shareholders face no immediate requirement to sell. The business is executing its recovery well, but the share price already reflects most expected near-term operational gains.
The stock was priced at $112.51 on October 2, 2026. That price sits right at our Fair value estimate of $111.90 per share, representing an implied return of -0.54%, or a 0.55% price premium to Fair value. If operational execution accelerates and the airline realizes its full upside potential, our Potential value estimate reaches $179.36 per share. However, capturing that upside requires multi-year delivery execution and sustained travel demand.4
The biggest risk to our thesis is an unexpected surge in jet fuel prices and refining crack spreads. Because aircraft fuel represents an immediate cash expense, sharp price increases cannot be passed on quickly through higher ticket fares in contested markets. If fuel costs spike, operating margins could compress below 5.0% toward the airline industry historical benchmark of 4.90%, severely impairing operating income from the $4,713,000,000 base earned in FY2025. Investors would observe this risk through falling operating margins and decelerating unit revenues across quarterly reports.56
The primary reason this investment can succeed over time is the expansion of premium passenger seating and modern fleet upgauging. Introducing larger, fuel-efficient Airbus A321neo aircraft lowers unit costs per seat-mile while expanding higher-margin business and premium leisure seating. This shift lifts passenger yields across the airline's coastal hub network, expanding operating margins from 7.98% toward 9.0%. Higher operating cash flows and disciplined capital spending then lift free cash flow conversion toward management's 50% target, enabling debt paydown against $31,036,000,000 in total debt and lifting intrinsic value per share toward Potential value of $179.36.456
Incoming Airbus A321neo platforms increase premium seat share and improve seat-mile operating cost efficiency.5
Gate and slot constraints across coastal gateways protect pricing power and insulate domestic market share.5
Management targets 50% free cash flow conversion near term and 75% exiting the decade to deleverage debt.5
We rate United Airlines a Hold because the stock is fully valued at $112.51 on October 2, 2026, trading right at our Fair value of $111.90 with an implied return of -0.54%.4
United Airlines Holdings Inc. is a major global network air carrier providing passenger transportation and air cargo services across domestic and international markets. Passenger operations represent the core business, generating $53,438,000,000 or 90.5% of total revenue in FY2025, supplemented by $4,800,000,000 in passenger ancillary fees. The airline connects major global travel gateways through key coastal and interior domestic hubs.
In addition to passenger air travel, the company provides freight and mail transportation services connecting international cargo gateways. Air cargo operations primarily serve commercial enterprises, freight forwarders, logistics organizations, and national postal systems through belly space on scheduled passenger aircraft and charter services, generating $1,779,000,000 in FY2025 revenue. The company supports operations through dedicated workforce leadership, digital development, and technical aviation training programs.
In a combined stress scenario, a macroeconomic downturn cuts high-yield business travel while jet fuel prices spike without fare pass-through flexibility. Operating margins compress from the 7.98% FY2025 level down to the airline industry baseline of 4.90%. Meanwhile, sticky contractual aircraft deliveries sustain capital expenditures near $5,874,000,000, preventing management from achieving its 50% free cash flow conversion target. Under pre-tax borrowing costs of 6.24% on $31,036,000,000 of debt, annual net interest expense absorbs substantial cash flow, driving equity fair value down toward the downside valuation midpoint of $70.46.
United Airlines' competitive advantage is rooted in its extensive hub-and-spoke infrastructure, anchored by dominant market positions at slot-constrained coastal gateways including Newark Liberty, San Francisco International, and Chicago O'Hare. At these primary airports, regulatory limits on flight slots and physical constraints on gate capacity create high barriers to entry that prevent meaningful encroachment by low-cost carriers. CEO Scott Kirby noted that a decade of capital investment in hub infrastructure has expanded local market share and cultivated deep structural customer loyalty, allowing United to capture a disproportionate share of high-yield corporate and premium international travel.
This infrastructure advantage is reinforced by the scale of United's global network and the commercial reach of its MileagePlus loyalty ecosystem. Consolidated revenue reached $59,070,000,000 in FY2025, with passenger revenue contributing $53,438,000,000 (90.5% of total) and high-margin ancillary passenger fees delivering $4,800,000,000. Business travel load factors expanded by 0.5 points year-over-year. Management is leveraging incoming Airbus A321neo platforms to expand premium cabin capacity faster than commodity main cabin seating, enhancing unit revenue premiums and insulating margins from basic economy price discounting.
Despite these strengths, United's economic moat remains strictly Narrow rather than Wide due to the structural economics of the airline industry. While United generated FY2025 operating income of $4,713,000,000 (7.98% ) —substantially outperforming peer American Airlines at 2.81% and closely matching Delta Air Lines at 7.92% —its remains bounded. Commercial leadership acknowledged that major competitive battlegrounds like Los Angeles feature four network carriers with comparable market share. Furthermore, ticket price increases remain heavily driven by structural cost inflation rather than unconstrained pricing power, ensuring that excess economic returns face competitive fade over the business cycle.
The highlighted cell is Fair value when every assumption sits at its base level ($111.90). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $1.1B after modeled reinvestment of $2.6B, with terminal value at 83.0% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to , reinvestment, or resets materially.
A material beat driven by accelerated premium cabin yield expansion and unit cost containment below guided rates would demonstrate structural earnings power above mid-cycle assumptions, justifying an upgrade to a higher rating band.
United is in an elevated capital expenditure phase as part of its United Next fleet modernization plan, with gross capex of $7,171,000,000 in FY2023, $5,615,000,000 in FY2024, and $5,874,000,000 in FY2025. FY2025 capex stands at 2.0x depreciation ($2,939,000,000), while the broader airline industry operates at a capex-to-depreciation ratio of 1.76x and capex-to-revenue of 3.6%.6
The airline up-cycle is supported by robust post-pandemic demand for premium international and corporate business travel, steady fleet upgauging, and capacity discipline among major network carriers allowing ticket yields to offset structural cost increases. Premium cabin demand expansion and network scheduling optimization support top-line revenue growth toward FY2026 consensus expectations of $67,833,159,870 and FY2027 of $71,646,627,580.
Historical airline cyclicality is driven by high fixed costs, debt leverage, and extreme to fuel price spikes and economic recessions. With passenger travel accounting for 90.5% of total ($53,438,000,000 in FY2025), any contraction in discretionary consumer spending or corporate travel budgets triggers price wars and basic fare erosion. can compress rapidly toward the industry average of 4.90% or turn negative during acute shocks.
United Airlines trades at $112.51 as of 2026-10-02, effectively equal to its composite Fair value of $111.90 (-0.54% implied return). With no price discount to fair value and elevated debt of $31,036,000,000, a Hold rating is deterministically warranted. Position sizing should be maintained at a neutral weight of 2-3% of portfolio equity, avoiding incremental capital allocation until shares trade at an adequate margin of safety.4
Risk management centers on managing cyclicality, balance sheet leverage, and input cost volatility. United's capital structure carries $31,036,000,000 in total debt, representing 47.97% of total capital, which magnifies vulnerability during demand downturns or refinancing rate increases above 6.24%. Portfolio risk is controlled by capping maximum exposure at 3.0%, enforcing quarterly margin and checkpoints, and maintaining stop-loss discipline below $65.00 to prevent capital impairment during acute cyclical downturns.
At $112.51 on October 2, 2026, shares trade right at Fair value of $111.90. With no margin of safety relative to normalized earnings, long-term investors should hold existing positions and wait for a more attractive entry valuation.4
Consensus expects robust FY2027 diluted EPS of $14.01, but FY2026 estimates were revised lower to $8.97. Holding positions balances second-half seasonal yield strength against off-peak demand uncertainty.1
High financial leverage of $31,036,000,000 in total debt and annual capital expenditures of $5,874,000,000 balance against improving conversion, justifying a neutral stance.
We recommend holding United Airlines shares at $112.51 on October 2, 2026, as the stock trades in line with our Fair value estimate of $111.90. Solid passenger demand and premium mix expansion are offset by elevated fleet reinvestment and substantial debt obligations.456
Investors should maintain current allocations and monitor upcoming quarterly earnings releases, focusing on core CASM-ex cost execution within the guided 2% to 3% range and tangible progress toward management's 50% free cash flow conversion target.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
In the downside scenario, macroeconomic softening leads to corporate travel budget reductions and domestic fare discounting, depressing passenger yields across primary routes. Simultaneously, persistent elevated jet crack spreads and contractual aircraft delivery obligations strain cash generation, causing operating margins to compress toward broader industry averages and impeding debt reduction efforts. The scenario would be disconfirmed if corporate load factors remain resilient and unit revenue growth consistently offsets fuel price increases.
Crude oil and jet crack spread spikes immediately inflate aircraft fuel expense. CEO Scott Kirby noted that 90% of ticket price increases are required just to cover structural cost inflation. If operating margin compresses below 5.0% toward the airline industry average of 4.90%, operating income drops precipitously from the $4,713,000,000 FY2025 base, reducing equity fair value by 28.5%.56
Passenger revenue represents $53,438,000,000 or 90.5% of total revenue. Macroeconomic contraction or corporate budget tightening would reverse corporate load factor gains and force broad domestic fare discounting, pulling 5-year revenue growth 5 percentage points below base case expectations and impacting fair value by -31.0%.57
United carries $31,036,000,000 in total debt. Market valuation de-rates 20% from the modeled 8.5x exit multiple toward peer American Airlines' 6.85x forward P/E, severely contracting equity value by 22.5%.34
With total debt of $31,036,000,000 representing 47.97% of total capital, credit spread widening on debt refinancings would drive pre-tax borrowing costs well above the current 6.24%, expanding WACC by 200 bps from 7.6647% and reducing fair value by 26.0%.24
The five developments that would weaken our investment case.
Operating margin compressing toward the airline industry average of 4.90% indicates an inability to pass through fuel or labor cost inflation into ticket yields, severely impairing annual operating profit from the $4,713,000,000 FY2025 baseline.
Current:7.98% in FY2025
Alert if< 5.0%
Deceleration of passenger revenue growth below 2.0% signals cyclical corporate travel retrenchment and discounting in basic economy fares, undermining top-line momentum across 90.5% of the revenue base.
Current:14.84% (FY2026 consensus forecast)
Alert if< 2.0% YoY
Refinancing yields rising above 7.50% on $31,036,000,000 in total debt expands enterprise WACC beyond 7.66% and compounds debt service burdens.
Current:6.24%
Alert if> 7.50%
Non-fuel unit costs exceeding 4.0% inflation breaches management's 2% to 3% CASM-ex guidance, eroding operating leverage and compressing operating profit against baseline EBIT of $4,713,000,000.
Current:2.0% to 3.0% (FY2027 guidance)
Alert if> 4.0% YoY
Latest ROIC of 9.49% exceeds computed WACC of 7.66%, demonstrating positive economic profit generation across the post-pandemic recovery cycle. United generated FY2025 operating income (EBIT) of $4,713,000,000 on revenue of $59,070,000,000, representing an operating margin of 7.98%. However, economic profit durability is bounded by cyclical capital intensity, with gross capex of $5,874,000,000 in FY2025 and total debt of $31,036,000,000, restricting long-run return on invested capital above its cost of capital.246
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted EPS, discount each year's earnings at cost of equity, then add a Gordon-growth terminal value.
Under the moderate discount rate, $46.45 comes from forecast-period earnings and $141 from the long-term value, totaling $187.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and at , then adjust for signed per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
The base scenario establishes a fair value of $111.90, reflecting an implied return of -0.5% relative to $112.51 (as of 2026-10-02) with an assigned probability of 55.0%. This trajectory assumes steady corporate booking momentum, continuous fleet upgauging via incoming Airbus and Boeing deliveries, and core unit cost inflation held within guided ranges. Operating margins stabilize near mid-cycle levels, and capital reinvestment gradually moderates, enabling free cash flow conversion to progress toward management goals. Disconfirmation would occur if passenger revenue growth drops below historical expansion rates or if operating margins compress toward industry baselines by FY2027.
The bull scenario indicates a potential value of $179.36, offering an upside return of 59.4% from $112.51 (as of 2026-10-02) with an assigned probability of 20.0%. In this outcome, premium passenger mix accelerates rapidly with incoming fuel-efficient aircraft, while international route yields achieve record profitability. Core unit cost discipline outperforms expectations, lifting operating margins into low double digits and driving cash conversion toward high-end targets. Accelerated free cash flow generation facilitates substantial debt reduction, securing an investment-grade rating and compressing credit spreads. Disconfirmation would appear if aircraft delivery delays stall gauge expansion or if leisure yields deteriorate.
Operating performance in line with guidance confirms the ongoing cyclical recovery while leaving shares fairly valued around Fair value $111.90 relative to $112.51 (as of 2026-10-02).
A guidance cut or earnings miss driven by deteriorating yields or cost inflation would undermine mid-cycle margin assumptions, elevating debt leverage risks and warranting a rating downgrade.
Earnings quality is supported by genuine GAAP operating income and strong cash collection from passenger ticket sales, with passenger ancillary fees providing recurring cash flow. However, operating cash conversion remains constrained by high capital expenditure for fleet renewal and substantial debt service obligations. Cash flow durability depends on maintaining positive operating spreads over jet fuel inflation and avoiding aggressive non-operating accruals.
Consensus earnings estimates have seen downward revisions across recent evaluation windows, reflecting near-term seasonal yield moderation and unit cost headwinds during peak operational periods. Full-year earnings expectations were trimmed while forward top-line revenue estimates remained comparatively steady, signaling slight margin compression rather than demand destruction.
Measures underlying operating cost discipline excluding volatile jet fuel expenses. Holding non-fuel cost growth within guided ranges ensures operating leverage expands as larger aircraft enter service.
Premium passenger seats generate substantially higher profit margins than commodity basic economy seating. Growth in premium bookings offsets industry-wide commoditization and drives consolidated unit revenues.
Cash conversion determines the airline ability to organically deleverage its capital structure and fund capital expenditures without issuing dilutive equity or high-cost debt.
Sustaining operating margins above peers validates the economic moat created by coastal fortress hubs and protects debt service capability across cyclical fluctuations.
Lowering total debt reduces annual interest expense burdens and improves the cost of capital, positioning the company to regain investment-grade credit metrics.
| $24.63B |
| $44.96B |
| $53.72B |
| $57.06B |
| $59.07B |
| +24.4% |
| Gross profit | $721.0M | $10.64B | $15.20B | $19.42B | $37.88B | +169.2% |
| Operating income | $-1.02B | $2.34B | $4.21B | $5.10B | $4.71B | — |
| Net income | $-1.96B | $737.0M | $2.62B | $3.15B | $3.35B | — |
| EPS (diluted) | $-6.10 | $2.23 | $7.89 | $9.45 | $10.20 | — |
| EBITDA | $1.51B | $5.12B | $7.83B | $8.50B | $7.54B | +49.6% |
| R&D | — | — | — | — | — | — |
| SG&A | $677.0M | $19.63B | $1.98B | $2.23B | $2.11B | +32.9% |
In FY2025, United generated $4,713,000,000 in operating income and $3,353,000,000 in GAAP net income. Gross capital expenditures of $5,874,000,000 exceeded annual depreciation of $2,939,000,000 by 2.0x, reflecting the intensive narrowbody and widebody delivery wave. Consequently, net capital reinvestment has absorbed substantial cash generation during the ramp phase. Management's financial trajectory projects reinvestment rates moderating from 70% in FY2026 to 35% in FY2030, establishing a path toward 50% to 75% free cash flow conversion comparable to normalized pre-pandemic cash flow delivery.56
United's capital allocation strategy directs operating cash flow toward high-return fleet reinvestment (United Next fleet plan) while maintaining balance sheet liquidity. Dividends remain at zero (0% payout ratio), ensuring that cash generation is fully allocated to capital expenditures and debt reduction against $31,036,000,000 in total debt. CFO Michael Leskinen emphasized that nominal capex will dynamically modulate according to margin performance, strictly protecting free cash flow conversion targets of 50% near-term and 75% exiting the decade to regain investment-grade credit ratings.
United's post-pandemic operational recovery and fleet gauge optimization have restored returns on invested capital above capital costs. Sustaining ROIC above WACC requires holding non-fuel unit costs within guided 2% to 3% CASM-ex inflation and transitioning capital allocation from heavy fleet expansion toward free cash flow conversion and debt reduction.
Latest ROIC of 9.49% exceeds computed enterprise WACC of 7.66%, yielding a positive economic spread of approximately 183 basis points.
Passenger revenue accounted for $53,438,000,000 or 90.5% of FY2025 consolidated revenue of $59,070,000,000, supplemented by $4,800,000,000 in passenger ancillary fees. Business travel load factors expanded 0.5 points year-over-year.
Focusing fleet reconfigurations on higher-margin premium cabins enables United to sustain operating margins near 8.0% to 9.0%, well above legacy peer American Airlines (2.81%).
Capital expenditures scaled from $7,171,000,000 in FY2023 to $5,615,000,000 in FY2024 and $5,874,000,000 in FY2025, representing 2.0x FY2025 depreciation ($2,939,000,000).
As new A321neo and Boeing MAX aircraft integrate, net capex will decline relative to operating cash flows, shifting the reinvestment rate from 70% in FY2026 to 35% by FY2030 and expanding free cash flow toward management's 50% to 75% conversion commitment.
Total debt stands at $31,036,000,000, representing 47.97% of total capital structure, with pre-tax cost of debt at 6.24%.
Elevated annual interest expense requires prioritizing debt repayment from emerging free cash flows to achieve management's stated target of regaining investment-grade credit ratings.
| Revenue | $17,672,000,000 |
|---|---|
| Cost of revenue | $5,704,000,000 |
| Gross profit | $11,968,000,000 |
| Operating expenses | $10,872,000,000 |
| Operating income | $1,096,000,000 |
| Non-operating items and tax | -$291,000,000 |
| Net income | $805,000,000 |
| Total assets | $76,448,000,000 |
|---|---|
| Cash | $5,942,000,000 |
| Current assets | $16,857,000,000 |
| Total liabilities | $61,167,000,000 |
| Current liabilities | $26,133,000,000 |
| Shareholders’ equity | $15,282,000,000 |
| Net income | $3,353,000,000 |
|---|---|
| Operating inflow | $8,431,000,000 |
| Depreciation and amortization | $2,939,000,000 |
| Other operating adjustments | $2,139,000,000 |
| Operating cash flow | $8,431,000,000 |
| Cash available | $17,377,000,000 |
| Beginning cash | $8,946,000,000 |
| Investing outflow | $6,350,000,000 |
| Capex | $5,874,000,000 |
| Other investing activities | $476,000,000 |
| Financing outflow | $4,945,000,000 |
| Share repurchases | $637,000,000 |
| Net debt repayment | $4,193,000,000 |
| Other financing activities | $115,000,000 |
| Exchange-rate effect | $1,000,000 |
| Ending cash | $6,081,000,000 |
| Investing cash flow | -$6,350,000,000 |
| Financing cash flow | -$4,945,000,000 |
Point-in-time financial data used in the 2026-10-04 analysis.
| Period | Revenue | EBITDA | Net income | Operating cash flow | Free cash flow | Capex | Depreciation and amortization | Stock-based compensation | Share repurchases | Dividends paid | Net debt issuance | Investing cash flow | Financing cash flow | Beginning cash | Ending cash | Cash and investments | Total debt | Operating margin | ROIC | WACC | ROIC − WACC spread |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | $36.6B | $6.3B | $2.2B | $5.5B | $2.3B | $3.2B | $2B | $70M | $2.6B | $0 | — | -$3.2B | -$3.2B | — | $2.3B | $4.4B | $11.7B | 11.9% | — | 5.2% | — |
| 2017-12-31 | $37.8B | $5.8B | $2.1B | $3.5B | -$396M | $3.9B | $2.1B | $73M | $1.8B | $1.8B | — | -$3.8B | -$383M | $2.3B | $1.6B | $3.8B | $14.4B | 9.6% | — | 4.9% | — |
| 2018-12-31 | $41.3B | $5.4B | $2.1B | $6.2B | $2.1B | $4.1B | $2.2B | $101M | $1.2B | $1.2B | — | -$4.5B | -$1.5B | $1.6B | $1.8B | $4B | $19.8B | 7.8% | — | 4.9% | — |
| 2019-12-31 | $43.3B | $6.8B | $3B | $6.9B | $2.4B | $4.5B | $2.3B | $100M | $1.6B | — | — | -$4.6B | -$1.3B | $1.8B | $2.9B | $4.9B | $20.5B | 9.9% | — | 4.5% | — |
| 2020-12-31 | $15.4B | -$5.3B | -$7.1B | -$4.1B | -$5.9B | $1.7B | $2.5B | $108M | $353M | $16B | — | $50M | $13B | $2.9B | $11.7B | $11.7B | $32.8B | -41.4% | — | — | — |
| 2021-12-31 | $24.6B | $1.5B | -$2B | $2.1B | -$40M | $2.1B | $2.5B | $238M | $0 | — | — | -$1.7B | $6.4B | $11.7B | $18.5B | $18.4B | $39.4B | -4.1% | — | — | — |
| 2022-12-31 | $45B | $5.1B | $737M | $6.1B | $1.2B | $4.8B | $2.5B | $89M | $0 | — | -$3.3B | -$13.8B | -$3.3B | $18.5B | $7.4B | $16.4B | $36.4B | 5.2% | — | 8.2% | — |
| 2023-12-31 | $53.7B | $7.8B | $2.6B | $6.9B | -$260M | $7.2B | $2.7B | $80M | $0 | — | -$1.9B | -$6.1B | -$1.9B | $7.4B | $6.3B | $14.4B | $36.7B | 7.8% | — | 6.5% | — |
| 2024-12-31 | $57.1B | $8.5B | $3.1B | $9.4B | $3.8B | $5.6B | $2.9B | — | $162M | — | -$4B | -$2.7B | -$4.2B | $6.3B | $8.9B | $14.5B | $33.6B | 8.9% | — | 8.1% | — |
| 2025-12-31 | $59.1B | $7.5B | $3.4B | $8.4B | $2.6B | $5.9B | $2.9B | — | $637M | — | -$4.2B | -$6.4B | -$4.9B | $8.9B | $6.1B | $12.2B | $31B | 8.0% | — | 7.7% | — |
United Airlines Holdings Inc. (UAL) trades at 7.4x forward earnings against a peer median of 9.8x. Its EV/EBITDA of 7.6x compares with a peer median of 10.4x. The comparison uses 4 peers: Delta Air Lines Inc., American Airlines Group Inc., Old Dominion Freight Line Inc. and Southwest Airlines Co., as of 2026-10-04.
United is strategically positioned between legacy rival Delta Air Lines and lower-margin peers such as American Airlines. United's FY2025 operating margin of 7.98% closely matches Delta's 7.92% and substantially exceeds American Airlines' 2.81% and Southwest Airlines' 3.38%. United's concentration in high-yield coastal gateway hubs and expanding international premium footprint provide pricing resilience against domestic low-cost carrier discounting, although high debt capitalization of $31,036,000,000 requires sustained operating discipline.346
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Alert if> 12.0%
Discounted forecast-period cash flows ($31.44) plus discounted terminal value ($154) minus signed net debt per current share ($57.91) equals the $127 lens value shown above. Negative net debt is net cash, so subtracting it raises value.
Multiply the peer median PEG by this stock's forecast growth to derive an implied forward P/E, then apply it to forward EPS.
Project revenue, apply a terminal EV/revenue multiple, discount enterprise value, subtract net debt, and divide by diluted shares.
| AAL |
| American Airlines Group Inc. |
| $8.6B |
| 6.9x |
| 0.1x |
| 10.7x |
| — |
| 2.8% |
| ODFL | Old Dominion Freight Line Inc. | $37.4B | 27.0x | 6.7x | 20.7x | 24.8% | 28.8% |
| LUV | Southwest Airlines Co. | $20.8B | 9.2x | 0.7x | 10.2x | 11.1% | 3.4% |
