Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE 16:00:02 2026-08-24 EDT			5-day change	1st Jan Change
40.71 ^USD	+0.82%		-8.02%	-1.50%

06:34am	TD Cowen Adjusts Price Target on Southwest Airlines to $48 From $53	MT
05:37am	Raymond James Adjusts Price Target on Southwest Airlines to $54 From $60	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,358	19,992	17,216	20,163	21,374	19,754	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-7.58%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	23,866	24,259	24,734
Change	-	-23.29%	-12.91%	31.92%	27.05%	3.57%	1.65%	1.96%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	12.6x	8x	7.57x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.54x	2.12x	1.6x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.1x	1.33x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.6x	0.58x	0.56x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.72x	0.71x	0.7x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	6.31x	5.08x	4.87x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	11x	8.27x	7.6x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	584x	17.9x	28.7x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.17%	5.59%	3.49%
Dividend per Share ²	-	-	0.72	0.72	0.72	0.7211	0.754	0.7575
Rate of return	-	-	2.49%	2.14%	1.74%	1.79%	1.87%	1.88%
EPS ²	1.61	0.87	0.81	0.76	0.79	3.204	5.049	5.336
Distribution rate	-	-	88.9%	94.7%	91.1%	22.5%	14.9%	14.2%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	32,967	34,177	35,347
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,784	4,774	5,084
EBIT ¹	-1,281	1,120	900	457	539	2,166	2,933	3,254
Net income ¹	977	539	498	465	441	1,538	2,451	2,458
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	4,112	4,505	4,980
Reference price ²	42.84	33.67	28.88	33.62	41.33	40.38	40.38	40.38
Nbr of stocks (in thousands)	591,920	593,752	596,115	599,737	517,155	489,208	-	-
Announcement Date	1/27/22	1/26/23	1/25/24	1/30/25	1/28/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHWEST AIRLINES CO.	12.6x	0.72x	6.31x	1.79%	19.75B
AMERICAN AIRLINES GROUP INC.	202.67x	0.58x	7.67x	-.--%	9.15B
EXCHANGE INCOME CORPORATION	29.51x	2.46x	10.62x	2.19%	5.23B
JUNEYAO AIRLINES CO., LTD	25.91x	1.17x	6.71x	1.42%	3.32B
ALLEGIANT TRAVEL COMPANY	27.91x	1.07x	6.19x	-.--%	2.22B
FRONTIER GROUP HOLDINGS, INC.	-5.75x	1.16x	5.71x	-.--%	1.37B
CHINA EXPRESS AIRLINES CO.,LTD	17.86x	1.47x	4.99x	2.76%	1.16B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-2.93x	1.09x	4.8x	-.--%	801M
CHORUS AVIATION INC.	13.86x	0.72x	5.15x	1.5%	522M
Average	35.74x	1.16x	6.46x	1.07%	4.84B
Weighted average by Cap.	55.67x	0.99x	7.04x	1.27%