Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-10 EDT			After hours 20:00:00
48.43 ^USD	-1.61%		48.42	-0.02%

07-10	Delta expects fare gains to hold as fuel volatility pressures airlines	RE
07-10	Delta forecast signals airline fare gains can hold despite easing fuel costs	RE

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	23,671	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	10.75%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	27,929	28,528	31,636
Change	-	-23.29%	-12.91%	31.92%	27.05%	21.2%	2.14%	10.89%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	15.3x	9.8x	8.98x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.88x	2.58x	2.01x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.2x	0.98x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.72x	0.7x	0.68x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.85x	0.84x	0.91x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	7.71x	5.95x	6.18x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	14x	9.48x	9.74x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	119x	22.2x	28x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.84%	4.5%	3.57%
Dividend per Share ²	-	-	0.72	0.72	0.72	0.7244	0.757	0.7671
Rate of return	-	-	2.49%	2.14%	1.74%	1.5%	1.56%	1.58%
EPS ²	1.61	0.87	0.81	0.76	0.79	3.174	4.941	5.392
Distribution rate	-	-	88.9%	94.7%	91.1%	22.8%	15.3%	14.2%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	32,719	33,789	34,792
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,622	4,793	5,122
EBIT ¹	-1,281	1,120	900	457	539	1,994	3,010	3,248
Net income ¹	977	539	498	465	441	1,578	2,364	2,552
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	4,258	4,857	7,964
Reference price ²	42.84	33.67	28.88	33.62	41.33	48.43	48.43	48.43
Nbr of stocks (in thousands)	591,920	593,752	596,115	599,737	517,155	488,774	-	-
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.	15.26x	0.85x	7.71x	1.5%	23.67B
AMERICAN AIRLINES GROUP INC.	25x	0.61x	7.06x	-.--%	11.21B
EXCHANGE INCOME CORPORATION	32.12x	2.6x	11.26x	2.09%	5.26B
JUNEYAO AIRLINES CO., LTD	32.13x	1.17x	8.13x	1.46%	3.26B
ALLEGIANT TRAVEL COMPANY	16.5x	1.23x	7.16x	-.--%	2.96B
FRONTIER GROUP HOLDINGS, INC.	-6.7x	1.31x	7.03x	-.--%	1.59B
CHINA EXPRESS AIRLINES CO.,LTD	18.76x	1.52x	5.14x	2.62%	1.2B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-3.81x	1.15x	4.81x	-.--%	959M
CHORUS AVIATION INC.	12.07x	0.65x	4.67x	1.83%	417M
Average	15.70x	1.23x	7.00x	1.06%	5.62B
Weighted average by Cap.	19.34x	1.06x	7.77x	1.09%