Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE 16:00:02 2026-10-12 EDT			5-day change	1st Jan Change
40.76 ^USD	-2.16%		-2.60%	-1.38%

10-09	Southwest Airlines Leans Toward Boeing 787 for Potential Long-Haul Service	MT
10-09	Southwest Airlines Leans Toward Boeing 787 for Potential Long-Haul Service	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	19,940	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-6.71%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	24,877	24,685	24,345
Change	-	-23.29%	-12.91%	31.92%	27.05%	7.96%	-0.77%	-1.38%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	15.3x	9.27x	7.67x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.43x	2.31x	1.73x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.1x	0.4x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.6x	0.57x	0.56x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.75x	0.71x	0.68x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	7.16x	5.44x	4.72x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	13.6x	9.2x	7.38x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	406x	18.8x	22.4x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.25%	5.32%	4.47%
Dividend per Share ²	-	-	0.72	0.72	0.72	0.7212	0.754	0.79
Rate of return	-	-	2.49%	2.14%	1.74%	1.77%	1.85%	1.94%
EPS ²	1.61	0.87	0.81	0.76	0.79	2.662	4.396	5.313
Distribution rate	-	-	88.9%	94.7%	91.1%	27.1%	17.2%	14.9%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	33,100	34,932	35,876
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,476	4,534	5,162
EBIT ¹	-1,281	1,120	900	457	539	1,826	2,684	3,300
Net income ¹	977	539	498	465	441	1,246	2,134	2,544
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	4,937	4,745	4,405
Reference price ²	42.84	33.67	28.88	33.62	41.33	40.76	40.76	40.76
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.	15.65x	0.76x	7.28x	1.73%	20.38B
DELTA AIR LINES, INC.	15.13x	0.9x	7.93x	0.91%	53.77B
UNITED AIRLINES HOLDINGS, INC.	11.56x	0.77x	7.32x	-.--%	34.88B
RYANAIR HOLDINGS PLC	13.49x	1.32x	6.08x	1.89%	26.71B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.9x	0.79x	3.8x	2.18%	24.24B
INTERGLOBE AVIATION LIMITED	67.14x	2.19x	13.17x	0.07%	19.31B
SINGAPORE AIRLINES LIMITED	29.66x	1.06x	5.66x	3.76%	16.16B
AIR CHINA LIMITED	-10.42x	1.6x	11.18x	-.--%	15.74B
LATAM AIRLINES GROUP S.A.	9.97x	1.14x	4.7x	3.29%	14.31B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-11.87x	1.5x	9.8x	-.--%	11.45B
Average	14.82x	1.21x	7.69x	1.38%	23.69B
Weighted average by Cap.	15.64x	1.11x	7.54x	1.25%