Previous Close | $82.36 |
Intrinsic Value | $2,195.49 |
Upside potential | +2,566% |
Data is not available at this time.
United Airlines Holdings, Inc. operates as a major global airline, providing passenger and cargo transportation services across an extensive network of domestic and international routes. The company generates revenue primarily through ticket sales, ancillary services (e.g., baggage fees, seat upgrades), and cargo operations. It competes in the highly cyclical and capital-intensive airline industry, where fuel costs, labor expenses, and regulatory compliance significantly impact profitability. United differentiates itself through its hub-and-spoke system, strategic alliances (e.g., Star Alliance), and a focus on premium travel experiences, including its Polaris business class and United Club lounges. The airline holds a strong position as one of the 'Big Three' U.S. carriers, alongside Delta and American, with a particular emphasis on trans-Pacific routes and a growing presence in key markets like India. Its operational scale, frequent flyer program (MileagePlus), and partnerships with regional carriers enhance its competitive moat in an industry characterized by thin margins and intense price competition.
United reported $57.1 billion in revenue for FY 2024, with net income of $3.1 billion, reflecting a recovery in travel demand post-pandemic. Diluted EPS stood at $9.45, demonstrating improved profitability. Operating cash flow was robust at $9.4 billion, though capital expenditures of $5.6 billion highlight the industry's high reinvestment needs. The airline's efficiency metrics, such as load factors and revenue per available seat mile (RASM), remain critical to margin performance.
The company's earnings power is tied to its ability to manage volatile fuel costs and optimize fleet utilization. United's capital efficiency is constrained by heavy debt obligations and ongoing fleet modernization, though its strong cash flow generation supports reinvestment. The absence of dividends suggests a focus on deleveraging and growth initiatives, such as aircraft acquisitions and route expansion.
United's balance sheet shows $8.8 billion in cash and equivalents against $33.6 billion in total debt, reflecting significant leverage from pandemic-era borrowing. While liquidity is adequate, the high debt load poses risks in a rising interest rate environment. The company's financial health hinges on sustained travel demand and disciplined cost management to meet debt obligations.
United is prioritizing growth through fleet upgrades (e.g., Boeing 787s and Airbus A321neos) and international route expansion, particularly in Asia-Pacific markets. The company does not currently pay dividends, opting instead to reinvest in operations and reduce leverage. Long-term growth depends on recovering business travel and maintaining pricing power in competitive leisure markets.
The market values United based on its recovery trajectory and capacity to sustain profitability amid economic uncertainty. Key valuation drivers include fuel price trends, competitive dynamics, and the normalization of corporate travel. Investors are likely focused on debt reduction and free cash flow generation as indicators of long-term stability.
United's strategic advantages include its global network, loyalty program, and partnerships, which bolster recurring revenue. The outlook remains cautiously optimistic, with demand recovery offset by macroeconomic risks. Success will depend on operational execution, cost control, and leveraging its hub dominance to capture higher-margin traffic.
10-K filings, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |