Valuation Southwest Airlines Co. Xetra

Stocks

Real-time Estimate Tradegate 05:30:00 2026-08-28 EDT			5-day change	1st Jan Change
34.26 ^EUR	-1.08%		-4.34%	-1.00%

08-26	Lawmakers seek probe into US failure to enforce airline passenger privacy rules	RE
08-24	TD Cowen Adjusts Price Target on Southwest Airlines to $48 From $53	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	19,451	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-9%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	23,563	23,956	24,431
Change	-	-23.29%	-12.91%	31.92%	27.05%	2.25%	1.67%	1.98%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	12.6x	7.95x	7.45x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.5x	2.09x	1.58x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.1x	1.12x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.59x	0.57x	0.55x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.71x	0.7x	0.69x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	6.25x	5.06x	4.88x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	11x	8.21x	7.51x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	577x	17.7x	28.3x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.17%	5.66%	3.53%
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%	1.81%	1.9%	1.91%
EPS ²	1.61	0.87	0.81	0.76	0.79	3.148	5.004	5.336
Distribution rate	-	-	88.9%	94.7%	91.1%	22.9%	15.1%	14.2%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	32,973	34,196	35,373
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,769	4,733	5,005
EBIT ¹	-1,281	1,120	900	457	539	2,146	2,917	3,254
Net income ¹	977	539	498	465	441	1,499	2,420	2,457
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	39.76	39.76	39.76
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHWEST AIRLINES CO.	12.63x	0.71x	6.25x	1.81%	19.45B
AMERICAN AIRLINES GROUP INC.	-197.95x	0.58x	7.88x	-.--%	9.08B
EXCHANGE INCOME CORPORATION	28.36x	2.39x	10.31x	2.28%	4.99B
JUNEYAO AIRLINES CO., LTD	26.26x	1.18x	6.78x	1.4%	3.37B
ALLEGIANT TRAVEL COMPANY	27.38x	1.05x	6.2x	-.--%	2.18B
FRONTIER GROUP HOLDINGS, INC.	-5.17x	1.15x	5.81x	-.--%	1.36B
CHINA EXPRESS AIRLINES CO.,LTD	16.72x	1.54x	5.31x	2.68%	1.19B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-2.92x	1.12x	4.94x	-.--%	796M
Average	-11.84x	1.22x	6.69x	1.02%	5.3B
Weighted average by Cap.	-29.51x	0.98x	7.05x	1.29%