CVE Valuation Report | Mar 22, 2026
UAL
United Airlines Holdings, Inc.
10-K · Filed 2026-02-12
C
$60
$70
$80
$90
$100
$110
$120
$130
.
.
1Y
MKT
.
.
.
.
Fair Value
$78.56
1Y Target
$82.03
MKT. PRICE
$89.95
Model Blend
MODERATE agreement · 38% spread
Residual Income$84.02 · 42%
ROIC Fade$56.34 · 29%
DCF$33.28 · 19%
Comps$211.86 · 9%
EV/Rev$129.09 · 2%
Trailing Rev Growth
3.5%
Model Implied Rev CAGR
Market Cap
$29B
ClarVal Report
Mar 22, 2026
10:06 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
UAL Valuation Summary

Based on Clarity's multi-model valuation engine, United Airlines Holdings, Inc. (UAL) has an estimated fair value of $78.56 per share, compared to its current market price of $89.95. The stock is currently trading 12.7% above Clarity's fair value estimate, resulting in a verdict of OVERVALUED.

This valuation blends 5 independent models — including Residual Income, ROIC Fade, Discounted Cash Flow (DCF), and 2 more. The primary weight is given to the Residual Income model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 5 models show moderate agreement with a 38% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 29.2% probability that the stock is trading below its intrinsic value, with a median simulated value of $66.51.

Clarity's 1-year price target is $82.03, reflecting expected earnings growth and margin trajectory.

United Airlines Holdings, Inc. is classified under the Airline sector, and this valuation is based on 10-K · Filed 2026-02-12 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 10:06 PM EDT · Powered by Clarity Valuation Engine · Methodology

United Airlines Holdings, Inc. (UAL) Valuation Summary

Clarity's 6-model valuation engine estimates United Airlines Holdings, Inc. (UAL) at $78.56 per share, compared to the current market price of $89.95. This represents a 12.7% downside from the current price. The verdict is OVERVALUED.

This valuation was generated from United Airlines Holdings, Inc.'s 10-K · Filed 2026-02-12 filing, classified in the Airline sector with high confidence. Model agreement is MODERATE with a 38% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.