investorscraft@gmail.com

Intrinsic ValueUnited Airlines Holdings, Inc. (0LIU.L)

Previous Close£101.90
Intrinsic Value
Upside potential
Previous Close
£101.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

United Airlines Holdings, Inc. operates as a major global airline, providing passenger and cargo transportation across North America, Asia, Europe, Africa, the Pacific, the Middle East, and Latin America. The company generates revenue primarily through ticket sales, ancillary services, and cargo operations, supplemented by third-party services such as catering, ground handling, and maintenance. As a key player in the competitive airline industry, United leverages its extensive route network and strategic alliances to maintain a strong market position. The airline’s diversified operations mitigate regional economic risks while capitalizing on growing international travel demand. United’s focus on operational efficiency and customer experience strengthens its brand loyalty and competitive edge. The company’s scale and hub-and-spoke model enable cost advantages and revenue synergies, positioning it as a leader in the global aviation sector.

Revenue Profitability And Efficiency

United Airlines reported revenue of $57.1 billion for the fiscal year, with net income reaching $3.1 billion, reflecting a recovery in travel demand post-pandemic. The diluted EPS stood at $9.45, indicating robust profitability. Operating cash flow was strong at $9.4 billion, though capital expenditures of $5.6 billion highlight ongoing fleet and infrastructure investments. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

United’s earnings power is evident in its $3.1 billion net income, supported by effective cost management and revenue diversification. The company’s capital efficiency is balanced between growth investments and debt servicing, with $8.8 billion in cash reserves providing liquidity. High operating cash flow relative to net income suggests sustainable earnings quality, though leverage remains a consideration given $33.6 billion in total debt.

Balance Sheet And Financial Health

The balance sheet shows $8.8 billion in cash and equivalents against $33.6 billion in total debt, indicating a leveraged but manageable position. Liquidity appears adequate, with operating cash flow covering interest and capital needs. The absence of dividends allows for debt reduction and reinvestment, though the high debt load warrants monitoring in cyclical downturns.

Growth Trends And Dividend Policy

United’s growth is driven by international expansion and fleet modernization, with capital expenditures reflecting this strategy. The company does not pay dividends, prioritizing debt reduction and operational investments. Recovery in travel demand and strategic route expansions position United for revenue growth, though fuel costs and economic cycles remain key variables.

Valuation And Market Expectations

With a market cap of $24.4 billion and a beta of 1.4, United is viewed as a higher-risk, cyclical stock. The P/E ratio, derived from $9.45 EPS, suggests moderate valuation relative to earnings. Market expectations likely hinge on sustained travel demand and the company’s ability to manage costs amid inflationary pressures.

Strategic Advantages And Outlook

United’s strategic advantages include its global network, strong brand, and operational scale. The outlook depends on continued travel recovery, cost control, and debt management. Risks include fuel price volatility and economic downturns, but the company’s diversified revenue streams and competitive positioning provide resilience.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount