Company Valuation: SkyWest, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,980 835.4 2,137 4,038 4,027 3,019 - -
Change - -57.81% 155.84% 88.93% -0.28% -25.02% - -
Enterprise Value (EV) 1 4,229 3,168 4,308 5,909 5,712 4,712 4,773 4,480
Change - -25.07% 35.97% 37.16% -3.33% -17.51% 1.3% -6.14%
P/E 17.9x 11.5x 67.8x 12.9x 9.7x 7.52x 7.37x 6.57x
PBR 0.87x 0.36x 1.09x 1.67x 1.47x 1.01x 1.01x 0.87x
PEG - -0.3x -1.5x 0x 0.3x 3.75x 3.72x 0.5x
Capitalization / Revenue 0.73x 0.28x 0.73x 1.14x 0.99x 0.69x 0.67x 0.64x
EV / Revenue 1.56x 1.05x 1.47x 1.67x 1.41x 1.08x 1.07x 0.95x
EV / EBITDA 4.46x 4.87x 8.4x 6.69x 5.81x 5.01x 4.91x 4.24x
EV / EBIT 11.7x 17.5x 41.4x 11.9x 9.25x 7.82x 7.74x 6.61x
EV / FCF - - 9.63x 16.8x 18.9x 20.7x 40.4x 7.75x
FCF Yield - - 10.4% 5.95% 5.3% 4.84% 2.47% 12.9%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 2.2 1.44 0.77 7.77 10.35 10.56 10.77 12.08
Distribution rate - - - - - - - -
Net sales 1 2,713 3,005 2,935 3,528 4,058 4,371 4,477 4,711
EBITDA 1 948.6 651.1 512.7 883.8 982.3 940.5 971.4 1,056
EBIT 1 360.5 181.2 104.1 494.7 617.8 602.6 617 677.9
Net income 1 111.9 72.95 34.34 323 428.3 416.7 416.4 463.3
Net Debt 1 2,249 2,333 2,171 1,871 1,685 1,692 1,754 1,461
Reference price 2 39.30 16.51 52.20 100.13 100.41 79.38 79.38 79.38
Nbr of stocks (in thousands) 50,380 50,598 40,944 40,328 40,104 38,034 - -
Announcement Date 2/3/22 2/2/23 2/1/24 1/30/25 1/29/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.52x1.08x5.01x-.--% 3.02B
17.6x0.95x8.43x0.9% 57.06B
12.96x0.79x7.85x-.--% 36.63B
15.04x1.52x7.03x1.69% 30.02B
8.44x0.83x4.04x2.23% 25.19B
131.09x2.36x14.69x0.06% 22.52B
17.89x0.79x7.67x1.62% 21.76B
31.97x1.12x6.11x3.35% 17.09B
-10.56x1.63x13.22x-.--% 17.07B
9.55x1.12x4.84x3.43% 13.72B
Average 24.15x 1.22x 7.89x 1.33% 24.41B
Weighted average by Cap. 24.60x 1.17x 8.16x 1.23%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SkyWest, Inc.

Historical PBR trend

Valuation ratios - PBR - SkyWest, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SkyWest, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SkyWest, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - SkyWest, Inc.
  1. Stock Market
  2. Stocks
  3. SKYW Stock
  4. Valuation SkyWest, Inc.