Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE 16:00:02 2026-08-24 EDT			5-day change	1st Jan Change
40.71 ^USD	+0.82%		-6.09%	-1.50%

08-24	TD Cowen Adjusts Price Target on Southwest Airlines to $48 From $53	MT
08-24	Raymond James Adjusts Price Target on Southwest Airlines to $54 From $60	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	19,916	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-6.82%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	24,028	24,420	24,896
Change	-	-23.29%	-12.91%	31.92%	27.05%	4.27%	1.63%	1.95%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	12.7x	8.06x	7.63x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.56x	2.14x	1.61x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.1x	1.34x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.6x	0.58x	0.56x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.73x	0.71x	0.7x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	6.35x	5.11x	4.9x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	11.1x	8.33x	7.65x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	588x	18x	28.9x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.17%	5.56%	3.46%
Dividend per Share ²	-	-	0.72	0.72	0.72	0.7211	0.754	0.7575
Rate of return	-	-	2.49%	2.14%	1.74%	1.77%	1.85%	1.86%
EPS ²	1.61	0.87	0.81	0.76	0.79	3.204	5.049	5.336
Distribution rate	-	-	88.9%	94.7%	91.1%	22.5%	14.9%	14.2%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	32,967	34,177	35,347
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,784	4,774	5,084
EBIT ¹	-1,281	1,120	900	457	539	2,166	2,933	3,254
Net income ¹	977	539	498	465	441	1,538	2,451	2,458
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	4,112	4,505	4,980
Reference price ²	42.84	33.67	28.88	33.62	41.33	40.71	40.71	40.71
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.	12.71x	0.73x	6.35x	1.77%	19.92B
AMERICAN AIRLINES GROUP INC.	199.88x	0.57x	7.64x	-.--%	9.02B
EXCHANGE INCOME CORPORATION	29.1x	2.43x	10.51x	2.22%	5.14B
JUNEYAO AIRLINES CO., LTD	26.01x	1.17x	6.73x	1.41%	3.33B
ALLEGIANT TRAVEL COMPANY	27.83x	1.06x	6.18x	-.--%	2.22B
FRONTIER GROUP HOLDINGS, INC.	-5.58x	1.15x	5.67x	-.--%	1.33B
CHINA EXPRESS AIRLINES CO.,LTD	18x	1.48x	5.01x	2.74%	1.16B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-2.95x	1.12x	4.95x	-.--%	804M
CHORUS AVIATION INC.	13.81x	0.72x	5.13x	1.51%	517M
Average	35.42x	1.16x	6.46x	1.07%	4.83B
Weighted average by Cap.	54.61x	0.99x	7.03x	1.27%