Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-17 EDT			5-day change	1st Jan Change
48.08 ^USD	-2.73%		-0.72%	+16.33%

07-16	US to take lead in probe into Ryanair Boeing 737 engine failure over Greece	RE
07-16	US to take lead in probe into Ryanair Boeing 737 flight over Greece	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	23,500	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	9.95%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	27,713	28,312	31,465
Change	-	-23.29%	-12.91%	31.92%	27.05%	20.26%	2.16%	11.14%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	14.5x	10.2x	10.1x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.86x	2.56x	2x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.2x	39.98x
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	0.9x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	7.61x	5.91x	6.14x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	13.7x	9.4x	9.69x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	88.3x	28.5x	27.1x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	1.13%	3.51%	3.69%
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%	1.51%	1.57%	1.6%
EPS ²	1.61	0.87	0.81	0.76	0.79	3.317	4.726	4.738
Distribution rate	-	-	88.9%	94.7%	91.1%	21.8%	16%	16.2%
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	3,642	4,793	5,122
EBIT ¹	-1,281	1,120	900	457	539	2,025	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	4,212	4,811	7,964
Reference price ²	42.84	33.67	28.88	33.62	41.33	48.08	48.08	48.08
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.	14.49x	0.85x	7.61x	1.51%	23.5B
AMERICAN AIRLINES GROUP INC.	22.1x	0.59x	6.86x	-.--%	9.91B
EXCHANGE INCOME CORPORATION	31.07x	2.53x	10.98x	2.17%	5.14B
JUNEYAO AIRLINES CO., LTD	32.19x	1.18x	8.15x	1.46%	3.27B
ALLEGIANT TRAVEL COMPANY	15x	1.16x	6.7x	-.--%	2.69B
FRONTIER GROUP HOLDINGS, INC.	-6.01x	1.28x	6.87x	-.--%	1.43B
CHINA EXPRESS AIRLINES CO.,LTD	17.45x	1.45x	4.92x	2.82%	1.12B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-3.45x	1.13x	4.73x	-.--%	879M
CHORUS AVIATION INC.	12.22x	0.65x	4.71x	1.81%	426M
Average	15.00x	1.20x	6.84x	1.08%	5.37B
Weighted average by Cap.	18.15x	1.04x	7.64x	1.14%