|
Real-time Estimate
Tradegate
07:40:19 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 37.66 EUR | -0.67% |
|
+2.53% | +7.80% |
| 07:11am | Susquehanna Adjusts Price Target on Southwest Airlines to $45 From $50 | MT |
| 10-05 | US closes review of US airlines' data privacy without seeking penalties | 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 | 20,767 | - | - |
| Change | - | -21.16% | -13.88% | 17.12% | 6.01% | -2.84% | - | - |
| Enterprise Value (EV) 1 | 20,581 | 15,788 | 13,749 | 18,137 | 23,044 | 25,606 | 25,252 | 24,854 |
| Change | - | -23.29% | -12.91% | 31.92% | 27.05% | 11.12% | -1.38% | -1.57% |
| P/E | 26.6x | 38.7x | 35.7x | 44.2x | 52.3x | 15x | 9.17x | 8.02x |
| PBR | 2.44x | 1.87x | 1.63x | 1.93x | 2.8x | 2.48x | 2.3x | 1.75x |
| PEG | - | -0.8x | -5.18x | -7.16x | 13.25x | 0x | 0.1x | 0.6x |
| Capitalization / Revenue | 1.61x | 0.84x | 0.66x | 0.73x | 0.76x | 0.63x | 0.6x | 0.58x |
| EV / Revenue | 1.3x | 0.66x | 0.53x | 0.66x | 0.82x | 0.77x | 0.73x | 0.7x |
| EV / EBITDA | -2,287x | 6.39x | 5.68x | 8.58x | 11x | 7.22x | 5.45x | 4.85x |
| EV / EBIT | -16.1x | 14.1x | 15.3x | 39.7x | 42.8x | 13.4x | 9x | 7.56x |
| EV / FCF | 11.3x | -118x | -38.6x | -11.4x | -27.7x | 19,204x | 22.3x | 22.8x |
| FCF Yield | 8.83% | -0.85% | -2.59% | -8.78% | -3.61% | 0.01% | 4.49% | 4.38% |
| Dividend per Share 2 | - | - | 0.72 | 0.72 | 0.72 | 0.7212 | 0.754 | 0.79 |
| Rate of return | - | - | 2.49% | 2.14% | 1.74% | 1.7% | 1.78% | 1.86% |
| EPS 2 | 1.61 | 0.87 | 0.81 | 0.76 | 0.79 | 2.836 | 4.631 | 5.295 |
| Distribution rate | - | - | 88.9% | 94.7% | 91.1% | 25.4% | 16.3% | 14.9% |
| Net sales 1 | 15,790 | 23,814 | 26,091 | 27,483 | 28,063 | 33,071 | 34,807 | 35,747 |
| EBITDA 1 | -9 | 2,471 | 2,422 | 2,114 | 2,099 | 3,546 | 4,633 | 5,122 |
| EBIT 1 | -1,281 | 1,120 | 900 | 457 | 539 | 1,915 | 2,807 | 3,289 |
| Net income 1 | 977 | 539 | 498 | 465 | 441 | 1,340 | 2,258 | 2,530 |
| Net Debt 1 | -4,777 | -4,204 | -3,467 | -2,026 | 1,670 | 4,839 | 4,485 | 4,088 |
| Reference price 2 | 42.84 | 33.67 | 28.88 | 33.62 | 41.33 | 42.45 | 42.45 | 42.45 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.28x | 0.92x | 7.6x | 0.96% | 54.72B | |
| 11.52x | 0.8x | 7.25x | -.--% | 36.31B | |
| 14.35x | 1.42x | 6.54x | 1.78% | 28.58B | |
| 8.33x | 0.83x | 3.96x | 2.07% | 25.72B | |
| 14.82x | 0.75x | 6.93x | 1.7% | 20.77B | |
| 68.58x | 2.3x | 13.75x | 0.07% | 20.26B | |
| 28.89x | 1.08x | 5.76x | 3.69% | 16.53B | |
| -10.33x | 1.61x | 11.25x | -.--% | 16.01B | |
| 10.45x | 1.18x | 4.87x | 3.14% | 15B | |
| Average | 17.88x | 1.21x | 7.55x | 1.49% | 25.99B | |
| Weighted average by Cap. | 17.06x | 1.13x | 7.43x | 1.29% |
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
- SWN Stock
- Valuation Southwest Airlines Co.
Select your edition
All financial news and data tailored to specific country editions
