Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-09 EDT			Pre-market 07:00:25
49.22 ^USD	+1.15%		47.83	-2.82%

06:53am	Delta forecast signals airline fare gains can hold despite easing fuel costs	RE
06:34am	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	24,057	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	12.55%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	28,315	28,914	32,022
Change	-	-23.29%	-12.91%	31.92%	27.05%	22.87%	2.12%	10.75%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	15.5x	9.96x	9.13x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.93x	2.62x	2.05x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.2x	1x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.74x	0.71x	0.69x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.87x	0.86x	0.92x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	7.82x	6.03x	6.25x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	14.2x	9.6x	9.86x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	121x	22.5x	28.4x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.83%	4.44%	3.52%
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%	1.47%	1.54%	1.56%
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	49.22	49.22	49.22
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHWEST AIRLINES CO.	15.46x	0.87x	7.82x	1.47%	24.06B
AMERICAN AIRLINES GROUP INC.	25.16x	0.61x	7.07x	-.--%	11.28B
EXCHANGE INCOME CORPORATION	32.4x	2.61x	11.33x	2.08%	5.3B
JUNEYAO AIRLINES CO., LTD	31.75x	1.16x	8.06x	1.48%	3.21B
ALLEGIANT TRAVEL COMPANY	17.04x	1.26x	7.31x	-.--%	3.06B
FRONTIER GROUP HOLDINGS, INC.	-7.43x	1.35x	7.23x	-.--%	1.77B
CHINA EXPRESS AIRLINES CO.,LTD	18.55x	1.51x	5.1x	2.65%	1.19B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-3.87x	1.15x	4.83x	-.--%	973M
CHORUS AVIATION INC.	12.17x	0.65x	4.69x	1.82%	420M
Average	15.69x	1.24x	7.05x	1.06%	5.7B
Weighted average by Cap.	19.35x	1.07x	7.84x	1.07%