US · UP
Wheels Up Experience Inc.
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Chamblee, NY 10001
- Website
- wheelsup.com
Price · as of 2025-12-31
$5.60
Market cap 429.85M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $24.39 | +335.54% |
| Intrinsic Value(DCF) | $0.23 | -95.89% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $104.90 | $827.71 | $140,765.48 | $0.00 | $0.00 |
| 2021 | $31.10 | $45.03 | $96,939.93 | $0.00 | $0.00 |
| 2022 | $10.10 | $48.08 | $4,633.46 | $0.00 | $0.00 |
| 2023 | $2.42 | $20.98 | $0.00 | $0.00 | $18.27 |
| 2024 | $1.12 | $27.74 | $0.00 | $0.00 | $13.18 |
| 2025 | $0.57 | $24.39 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Wheels Up Experience Inc.'s (UP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $24.39
- Current price
- $5.60
- AI upside
- +335.54%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$0.23
-95.89% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UP | Wheels Up Experience Inc. | $5.60 | 429.85M | +336% | -96% | — | — | -1.38 | -1.04 | 0.55 | -3.08 | — | -0.60 | 2.25% | -34.25% | -39.95% | 100.02% | 163.36% | -27.67% | -0.40 | -2.79 | 0.27 | 0.18 | -0.17 | -1429.00% | -702.00% | 1916.00% | -64.03% | -0.18 | 168.31% | 0.00% | 0.00% | 57.88% | -1.70 | -1.65 | 0.58 | -4.20 |
| ALGT | Allegiant Travel Company | $102.15 | 1.87B | -4% | -39% | -55% | — | -39.46 | 1.68 | 0.68 | 8.63 | — | 1.68 | 15.37% | 6.71% | -1.71% | -4.17% | 6.26% | -1.02% | 1.77 | 1.32 | 0.95 | 0.79 | 5.18 | -8162.00% | 374.00% | 9608.00% | 4.26% | 0.38 | 3.30% | 0.00% | 0.00% | 9.57% | 16.14 | 37.58 | 1.08 | 1.40 |
| ERII | Energy Recovery, Inc. | $10.43 | 552.5M | +216% | -60% | -45% | -94% | 24.04 | 2.68 | 4.10 | 17.17 | 480.80 | 2.85 | 65.17% | 18.23% | 17.05% | 11.03% | 14.41% | 9.68% | 0.05 | — | 10.44 | 8.75 | -1.36 | 500.00% | -707.00% | -928.00% | 3.16% | 1.08 | 12.30% | 0.00% | 0.00% | 10.14% | 19.80 | 27.88 | 3.61 | 15.64 |
| GSL | Global Ship Lease, Inc. | $41.08 | 1.47B | +36% | -74% | +52% | +233% | 2.17 | 0.53 | 1.09 | 2.60 | 11.82 | 0.53 | 55.38% | 53.74% | 50.12% | 26.71% | 19.83% | 15.56% | 0.47 | 9.32 | 1.14 | 0.68 | 1.10 | 1839.00% | 582.00% | -1568.00% | 24.41% | 1.63 | 9.81% | 8.84% | 19.20% | 26.54% | 3.39 | 6.85 | 1.82 | 1.81 |
| HTZ | Hertz Global Holdings, In… | $4.54 | 1.41B | +1,659% | -62% | — | — | -1.91 | -2.92 | 0.16 | 47.33 | — | -0.31 | 12.79% | 1.06% | -8.78% | 459.48% | 0.49% | -3.19% | -37.15 | 0.08 | 2.65 | 2.65 | 43.65 | -7420.00% | -602.00% | 294.00% | -644.57% | 1.90 | -51.81% | 0.00% | 0.00% | 143.71% | 191.44 | -1.99 | 2.03 | 0.30 |
| NVRI | Enviri Corporation | $18.93 | 1.53B | +25% | -61% | — | — | -8.84 | 5.79 | 0.66 | 20.10 | -29.48 | -1.90 | 21.05% | 3.88% | -7.48% | -50.12% | 4.51% | -6.23% | 7.08 | 0.78 | 1.14 | 0.70 | 10.76 | 3000.00% | -430.00% | -3337.00% | -2.70% | 0.16 | -2.07% | 0.02% | -0.10% | 0.02% | 36.58 | -79.77 | 1.42 | 1.97 |
| RDW | Redwire Corporation | $9.07 | 1.5B | +213% | -24% | — | — | -50.23 | 10.74 | 33.93 | -63.21 | — | -205.98 | 5.15% | -68.48% | -67.55% | -44.95% | -39.30% | -26.01% | 0.04 | -5.78 | 1.62 | 0.85 | 0.29 | -298.00% | 1029.00% | 70351.00% | -1.68% | -1.14 | -36.26% | 0.00% | 0.00% | 1.86% | -49.33 | -59.37 | 33.78 | 16.74 |
| SNCY | Sun Country Airlines Hold… | $19.68 | 1.05B | +41% | -44% | -36% | -36% | 19.12 | 1.62 | 0.90 | 6.79 | — | 3.06 | 66.93% | 8.93% | 4.69% | 8.83% | 7.62% | 3.19% | 0.95 | 2.73 | 0.82 | 0.64 | 2.22 | 0.00% | 474.00% | -2853.00% | 8.32% | 0.35 | 8.46% | 0.00% | 0.00% | 10.77% | 13.59 | 16.28 | 1.21 | 1.55 |
| ULCC | Frontier Group Holdings, … | $4.44 | 1.02B | +244% | -64% | — | — | -6.75 | 1.88 | 0.25 | -168.73 | — | 1.99 | 35.50% | -4.00% | -3.68% | -25.02% | -2.18% | -2.05% | 19.42 | -13.55 | 0.46 | 0.36 | -152.79 | -25789.00% | -135.00% | 29494.00% | -67.51% | -0.25 | -9.12% | 0.00% | 0.00% | 0.00% | -65.68 | -15.68 | 2.63 | 0.35 |
| VLRS | Controladora Vuela Compañ… | $8.62 | 991M | +476% | -63% | — | — | -8.71 | 3.44 | 0.30 | 5.03 | — | 4.02 | 27.35% | 4.44% | -3.42% | -33.13% | 4.07% | -1.83% | 14.66 | 0.43 | 0.73 | 0.54 | 3.92 | -18182.00% | -331.00% | 4803.00% | 82.83% | 0.39 | 22.60% | 0.00% | 0.00% | 0.00% | 29.54 | 5.32 | 1.31 | 0.58 |
| WLFC | Willis Lease Finance Corp… | $203.71 | 1.39B | +51% | -54% | -34% | +247% | 10.92 | 2.16 | 2.08 | 9.76 | 7.47 | 2.30 | 75.44% | 25.37% | 19.08% | 21.98% | 4.08% | 3.65% | 4.12 | 1.38 | 3.85 | 2.03 | 6.40 | 14623.00% | 3600.00% | -99583.00% | -46.03% | 2.50 | -21.67% | 1.20% | 13.10% | 1.89% | 23.84 | -6.30 | 6.05 | 0.90 |
About Wheels Up Experience Inc.
Wheels Up Experience Inc. provides private aviation services primarily in the United States. The company offers a suite of products and services, which include multi-tiered membership programs, on-demand flights across various private aircraft cabin categories, aircraft management, retail and wholesale charter, whole aircraft acquisitions and sales, corporate flight solutions, special missions, signature events and experiences, and commercial travel. It operates a fleet of approximately 1,500 aircraft. The company was founded in 2013 and is headquartered in New York, New York.
- CEO
- George Nathaniel Mattson
- Employees
- 1.81K
- Beta
- 2.35
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.23 ÷ $5.60) − 1 = -95.89% (DCF, example).