|
Market Closed -
Other stock markets
|
After hours 20:00:00 | |||
| 44.71 USD | -6.19% |
|
44.59 | -0.27% |
| 07-23 | Southwest Airlines Co., Q2 2026 Earnings Call, Jul 23, 2026 | |
| 07-23 | American Airlines cuts 2026 outlook as fuel shock overwhelms revenue gains | 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 | 21,853 | - | - |
| Change | - | -21.16% | -13.88% | 17.12% | 6.01% | 2.24% | - | - |
| Enterprise Value (EV) 1 | 20,581 | 15,788 | 13,749 | 18,137 | 23,044 | 26,050 | 26,664 | 29,818 |
| Change | - | -23.29% | -12.91% | 31.92% | 27.05% | 13.04% | 2.36% | 11.83% |
| P/E | 26.6x | 38.7x | 35.7x | 44.2x | 52.3x | 13.5x | 9.46x | 9.44x |
| PBR | 2.44x | 1.87x | 1.63x | 1.93x | 2.8x | 2.59x | 2.38x | 1.87x |
| PEG | - | -0.8x | -5.18x | -7.16x | 13.25x | 0x | 0.2x | 37.37x |
| Capitalization / Revenue | 1.61x | 0.84x | 0.66x | 0.73x | 0.76x | 0.67x | 0.65x | 0.63x |
| EV / Revenue | 1.3x | 0.66x | 0.53x | 0.66x | 0.82x | 0.79x | 0.79x | 0.86x |
| EV / EBITDA | -2,287x | 6.39x | 5.68x | 8.58x | 11x | 6.93x | 5.55x | 5.83x |
| EV / EBIT | -16.1x | 14.1x | 15.3x | 39.7x | 42.8x | 12.4x | 8.82x | 9.19x |
| EV / FCF | 11.3x | -118x | -38.6x | -11.4x | -27.7x | 83x | 26.8x | 25.7x |
| FCF Yield | 8.83% | -0.85% | -2.59% | -8.78% | -3.61% | 1.21% | 3.72% | 3.89% |
| Dividend per Share 2 | - | - | 0.72 | 0.72 | 0.72 | 0.76 | 0.757 | 0.7686 |
| Rate of return | - | - | 2.49% | 2.14% | 1.74% | 1.7% | 1.69% | 1.72% |
| 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% | 22.9% | 16% | 16.2% |
| Net sales 1 | 15,790 | 23,814 | 26,091 | 27,483 | 28,063 | 32,856 | 33,820 | 34,825 |
| EBITDA 1 | -9 | 2,471 | 2,422 | 2,114 | 2,099 | 3,757 | 4,804 | 5,113 |
| EBIT 1 | -1,281 | 1,120 | 900 | 457 | 539 | 2,104 | 3,024 | 3,245 |
| 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 | 4,197 | 4,811 | 7,964 |
| Reference price 2 | 42.84 | 33.67 | 28.88 | 33.62 | 41.33 | 44.71 | 44.71 | 44.71 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.48x | 0.79x | 6.93x | 1.7% | 21.85B | |
| 26.93x | 0.56x | 6.46x | -.--% | 8.97B | |
| 30.73x | 2.53x | 10.97x | 2.19% | 5.05B | |
| 33.34x | 1.21x | 8.37x | 1.41% | 3.39B | |
| 14.04x | 1.12x | 6.45x | -.--% | 2.52B | |
| -5.31x | 1.24x | 6.31x | -.--% | 1.26B | |
| 18.18x | 1.49x | 5.04x | 2.71% | 1.17B | |
| -3.21x | 1.12x | 5x | -.--% | 864M | |
| 12.04x | 0.65x | 4.67x | 1.84% | 418M | |
| Average | 15.58x | 1.19x | 6.69x | 1.09% | 5.06B | |
| Weighted average by Cap. | 18.83x | 1.02x | 7.24x | 1.25% |
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
