United Airlines Holdings, Inc.
$45.18B- Market cap
- $36.15B
- Debt
- +$21.27B
- Cash
- −$12.24B
Capital structure 63% equity / 37% debt · EV / Revenue 0.76x · EV / EBITDA 7.98x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: UAL stock price at discount vs LNT $111.38 current versus $220.79 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at LNT's multiple
Implied fair value · at UAL's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: UAL FY 2025 (ended Dec 31, 2025) · LNT FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 63% equity / 37% debt · EV / Revenue 0.76x · EV / EBITDA 7.98x
Capital structure 59% equity / 41% debt · EV / Revenue 6.65x · EV / EBITDA 17.35x
UAL carries the larger enterprise value at $45.18B against $29.03B; UAL trades on the lower EV / Revenue multiple (0.76x vs 6.65x); UAL on the lower EV / EBITDA (7.98x vs 17.35x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
United Airlines Holdings, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
ALLIANT ENERGY CORP · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.39x
1.64x
Net debt / EBITDA
Leverage against operating earnings
1.59x
6.86x
Cash and equivalents
Liquid reserves on the balance sheet
$12.24B
$556.00M
Total debt
Interest-bearing obligations outstanding
$21.27B
$12.03B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Delta Air Lines, Inc.
UAL vs DAL
SOUTHWEST AIRLINES CO
UAL vs LUV
American Airlines Group Inc.
UAL vs AAL
JETBLUE AIRWAYS CORP
UAL vs JBLU
Duke Energy CORP
UAL vs DUK
SOUTHERN CO
UAL vs SO
XCEL ENERGY INC
UAL vs XEL
Evergy, Inc.
UAL vs EVRG
NRG ENERGY, INC.
UAL vs NRG
NATIONAL FUEL GAS CO
UAL vs NFG
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.