|
Real-time Estimate
Cboe BZX
19:57:26 06/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 44.80 USD | +0.80% |
|
+5.21% | +8.01% |
| 10-31 | Alaska Air to cut about 200 jobs as fuel shock squeezes earnings | RE |
| 10-28 | As Iran war drags on, airlines pull back on fuel hedges and warn on fares | 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 | 21,758 | - | - |
| Change | - | -21.16% | -13.88% | 17.12% | 6.01% | 1.8% | - | - |
| Enterprise Value (EV) 1 | 20,581 | 15,788 | 13,749 | 18,137 | 23,044 | 26,350 | 26,435 | 26,038 |
| Change | - | -23.29% | -12.91% | 31.92% | 27.05% | 14.34% | 0.32% | -1.5% |
| P/E | 26.6x | 38.7x | 35.7x | 44.2x | 52.3x | 17.9x | 10.6x | 8.54x |
| PBR | 2.44x | 1.87x | 1.63x | 1.93x | 2.8x | 2.86x | 2.33x | 1.86x |
| PEG | - | -0.8x | -5.18x | -7.16x | 13.25x | 0x | 0.2x | 0.4x |
| Capitalization / Revenue | 1.61x | 0.84x | 0.66x | 0.73x | 0.76x | 0.65x | 0.61x | 0.59x |
| EV / Revenue | 1.3x | 0.66x | 0.53x | 0.66x | 0.82x | 0.79x | 0.74x | 0.71x |
| EV / EBITDA | -2,287x | 6.39x | 5.68x | 8.58x | 11x | 7.67x | 6.02x | 4.89x |
| EV / EBIT | -16.1x | 14.1x | 15.3x | 39.7x | 42.8x | 14.5x | 10.2x | 7.5x |
| EV / FCF | 11.3x | -118x | -38.6x | -11.4x | -27.7x | 96.3x | 30.5x | 19.6x |
| FCF Yield | 8.83% | -0.85% | -2.59% | -8.78% | -3.61% | 1.04% | 3.28% | 5.1% |
| Dividend per Share 2 | - | - | 0.72 | 0.72 | 0.72 | 0.72 | 0.7546 | 0.79 |
| Rate of return | - | - | 2.49% | 2.14% | 1.74% | 1.62% | 1.7% | 1.78% |
| EPS 2 | 1.61 | 0.87 | 0.81 | 0.76 | 0.79 | 2.484 | 4.202 | 5.205 |
| Distribution rate | - | - | 88.9% | 94.7% | 91.1% | 29% | 18% | 15.2% |
| Net sales 1 | 15,790 | 23,814 | 26,091 | 27,483 | 28,063 | 33,533 | 35,804 | 36,829 |
| EBITDA 1 | -9 | 2,471 | 2,422 | 2,114 | 2,099 | 3,436 | 4,392 | 5,324 |
| EBIT 1 | -1,281 | 1,120 | 900 | 457 | 539 | 1,813 | 2,592 | 3,470 |
| Net income 1 | 977 | 539 | 498 | 465 | 441 | 1,160 | 2,031 | 2,487 |
| Net Debt 1 | -4,777 | -4,204 | -3,467 | -2,026 | 1,670 | 4,592 | 4,677 | 4,280 |
| Reference price 2 | 42.84 | 33.67 | 28.88 | 33.62 | 41.33 | 44.44 | 44.44 | 44.44 |
| Nbr of stocks (in thousands) | 591,920 | 593,752 | 596,115 | 599,737 | 517,155 | 489,602 | - | - |
| Announcement Date | 1/27/22 A | 1/26/23 A | 1/25/24 A | 1/30/25 A | 1/28/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.89x | 0.79x | 7.67x | 1.62% | 21.76B | |
| 17.23x | 0.93x | 8.29x | 0.92% | 55.86B | |
| 12.99x | 0.78x | 7.74x | -.--% | 35.9B | |
| 14.59x | 1.48x | 6.84x | 1.7% | 29.38B | |
| 8.33x | 0.82x | 3.95x | 2.08% | 25.01B | |
| 129.75x | 2.34x | 14.38x | 0.06% | 22.18B | |
| 32.33x | 1.13x | 6.17x | 3.32% | 17.35B | |
| -10.76x | 1.67x | 13.49x | -.--% | 17.3B | |
| 9.41x | 1.11x | 4.69x | 3.49% | 13.5B | |
| -13.25x | 1.56x | 10.47x | -.--% | 12.41B | |
| Average | 21.85x | 1.26x | 8.37x | 1.32% | 25.06B | |
| Weighted average by Cap. | 22.62x | 1.18x | 8.22x | 1.18% |
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
