|
Market Closed -
NYSE
16:00:02 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 39.24 USD | +1.42% |
|
-0.96% | -5.06% |
| 09-10 | Certain Major US Airlines Could Miss Third-Quarter Bottom-Line Views Amid Fuel Headwinds, UBS Says | MT |
| 09-10 | US FAA head meets with airline CEOS on plan to cut flight delays | RE |
Company Valuation: Southwest Airlines Co.
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 | 19,197 | - | - |
| Change | - | -21.16% | -13.88% | 17.12% | 6.01% | -10.19% | - | - |
| Enterprise Value (EV) 1 | 20,581 | 15,788 | 13,749 | 18,137 | 23,044 | 23,310 | 23,727 | 24,281 |
| Change | - | -23.29% | -12.91% | 31.92% | 27.05% | 1.15% | 1.79% | 2.34% |
| P/E | 26.6x | 38.7x | 35.7x | 44.2x | 52.3x | 12.8x | 8.05x | 7.45x |
| PBR | 2.44x | 1.87x | 1.63x | 1.93x | 2.8x | 2.49x | 2.09x | 1.61x |
| PEG | - | -0.8x | -5.18x | -7.16x | 13.25x | 0x | 0.1x | 0.93x |
| Capitalization / Revenue | 1.61x | 0.84x | 0.66x | 0.73x | 0.76x | 0.58x | 0.56x | 0.54x |
| EV / Revenue | 1.3x | 0.66x | 0.53x | 0.66x | 0.82x | 0.71x | 0.69x | 0.69x |
| EV / EBITDA | -2,287x | 6.39x | 5.68x | 8.58x | 11x | 6.28x | 5.05x | 4.82x |
| EV / EBIT | -16.1x | 14.1x | 15.3x | 39.7x | 42.8x | 11.1x | 8.32x | 7.56x |
| EV / FCF | 11.3x | -118x | -38.6x | -11.4x | -27.7x | 423x | 17.5x | 27.9x |
| FCF Yield | 8.83% | -0.85% | -2.59% | -8.78% | -3.61% | 0.24% | 5.72% | 3.58% |
| Dividend per Share 2 | - | - | 0.72 | 0.72 | 0.72 | 0.7214 | 0.754 | 0.7575 |
| Rate of return | - | - | 2.49% | 2.14% | 1.74% | 1.84% | 1.92% | 1.93% |
| EPS 2 | 1.61 | 0.87 | 0.81 | 0.76 | 0.79 | 3.064 | 4.877 | 5.27 |
| Distribution rate | - | - | 88.9% | 94.7% | 91.1% | 23.5% | 15.5% | 14.4% |
| Net sales 1 | 15,790 | 23,814 | 26,091 | 27,483 | 28,063 | 32,978 | 34,224 | 35,345 |
| EBITDA 1 | -9 | 2,471 | 2,422 | 2,114 | 2,099 | 3,712 | 4,696 | 5,041 |
| EBIT 1 | -1,281 | 1,120 | 900 | 457 | 539 | 2,094 | 2,853 | 3,214 |
| Net income 1 | 977 | 539 | 498 | 465 | 441 | 1,473 | 2,386 | 2,436 |
| Net Debt 1 | -4,777 | -4,204 | -3,467 | -2,026 | 1,670 | 4,113 | 4,531 | 5,085 |
| Reference price 2 | 42.84 | 33.67 | 28.88 | 33.62 | 41.33 | 39.24 | 39.24 | 39.24 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.81x | 0.71x | 6.28x | 1.84% | 19.2B | |
| -38.92x | 0.59x | 8.15x | -.--% | 8.61B | |
| 26.98x | 2.3x | 9.94x | 2.4% | 4.75B | |
| 34.12x | 1.14x | 7.61x | 1.16% | 3.18B | |
| 28.28x | 1.04x | 6.17x | -.--% | 2.13B | |
| -4.92x | 1.14x | 5.74x | -.--% | 1.29B | |
| 26.3x | 1.58x | 5.7x | 2.68% | 1.19B | |
| -3.03x | 1.1x | 4.86x | -.--% | 756M | |
| 13.3x | 0.68x | 4.87x | 1.57% | 480M | |
| Average | 10.55x | 1.14x | 6.59x | 1.07% | 4.62B | |
| Weighted average by Cap. | 5.68x | 0.96x | 7.11x | 1.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LUV Stock
- Valuation Southwest Airlines Co.
Select your edition
All financial news and data tailored to specific country editions
