Spreadsheet Data
Audit the saved peer set and the method inputs behind the blended fair value.
Review the saved peer set across price, scale, operating metrics, and raw valuation multiples.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA |
|---|
| Net Income |
|---|
| P/E |
|---|
| P/S |
|---|
| EV/EBITDA |
|---|
DA DAL DELTA AIR LINES, INC. FY ended Jan 31, 2026 | $80.07 | $52.66B | $72.37B | $63.36B | $6.59B | $5.01B | 10.45x | 0.83x | 9.33x |
UA UAL United Airlines Holdings, Inc. FY ended Feb 05, 2026 | $110.60 | $35.90B | $56.43B | $59.07B | $5.20B | $3.35B | 10.84x | 0.61x | 8.55x |
AA AAL American Airlines Group Inc. FY ended Feb 13, 2026 | $13.64 | $9.03B | $50.09B | $54.63B | $3.26B | $111.00M | 80.24x | 0.17x | 10.11x |
LU LUV SOUTHWEST AIRLINES CO FY ended Feb 03, 2026 | $39.64 | $19.39B | $10.30B | $28.06B | $696.00M | $441.00M | 50.18x | 0.69x | 9.14x |
See which peer averages feed the weighted fair value and which methods are excluded.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 8.21x | 4/4 | -$3.09B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.57x | 4/4 | $5.20B | $13.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 37.93x | 4/4 | -$22.83B | — | Target fundamentals do not produce a usable positive equity value. |
Open the saved peer table used to audit the fair value view.
| Peer | Price | Market Cap | Enterprise Value | Revenue | EBITDA | Net Income | P/E | P/S | EV/EBITDA |
|---|---|---|---|---|---|---|---|---|---|
DA DAL DELTA AIR LINES, INC. FY ended Jan 31, 2026 | $80.07 | $52.66B | $72.37B | $63.36B | $6.59B | $5.01B | 10.45x | 0.83x | 9.33x |
UA UAL United Airlines Holdings, Inc. FY ended Feb 05, 2026 | $110.60 | $35.90B | $56.43B | $59.07B | $5.20B | $3.35B | 10.84x | 0.61x | 8.55x |
AA AAL American Airlines Group Inc. FY ended Feb 13, 2026 | $13.64 | $9.03B | $50.09B | $54.63B | $3.26B | $111.00M | 80.24x | 0.17x | 10.11x |
LU LUV SOUTHWEST AIRLINES CO FY ended Feb 03, 2026 | $39.64 | $19.39B | $10.30B | $28.06B | $696.00M | $441.00M | 50.18x | 0.69x | 9.14x |
Open the peer-average inputs behind the weighted result.
| Method | Type | Avg. Multiple | Coverage | Implied Equity Value | Fair Value / Share | Status |
|---|---|---|---|---|---|---|
EV / EBITDA EVExcluded | Enterprise Multiple | 8.21x | 4/4 | -$3.09B | — | Target fundamentals do not produce a usable positive equity value. |
Price / Sales PSActive | Equity Multiple | 0.57x | 4/4 | $5.20B | $13.79 | Included in the active peer mix. |
Price / Earnings PEExcluded | Equity Multiple | 37.93x | 4/4 | -$22.83B | — | Target fundamentals do not produce a usable positive equity value. |
