Valuation Southwest Airlines Co.

Equities

Real-time Estimate Cboe BZX Other stock markets 17:27:30 12/01/2026 GMT			5-day change	1st Jan Change
43.78 ^USD	-1.67%		+2.89%	+5.65%

11:18am	North American Morning Briefing : Stock Futures Fall, Gold Hits Record on Fed Concerns -2-	DJ
01-09	Seaport Global Adjusts Price Target on Southwest Airlines Co to $52 From $46, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	27,513	25,358	19,992	17,216	20,163	23,024	23,024	-
Change	-	-7.83%	-21.16%	-13.88%	17.12%	14.19%	0%	-
Enterprise Value (EV) ¹	24,510	20,581	15,788	13,749	18,137	24,770	26,359	26,608
Change	-	-16.03%	-23.29%	-12.91%	31.92%	36.57%	6.42%	0.94%
P/E ratio	-8.57x	26.6x	38.7x	35.7x	44.2x	56x	14.3x	11.7x
PBR	2.97x	2.44x	1.87x	1.63x	1.93x	2.89x	2.82x	2.48x
PEG	-	-0x	-0.8x	-5.18x	-7.16x	12.3x	0x	0.5x
Capitalization / Revenue	3.04x	1.61x	0.84x	0.66x	0.73x	0.82x	0.75x	0.71x
EV / Revenue	2.71x	1.3x	0.66x	0.53x	0.66x	0.88x	0.86x	0.83x
EV / EBITDA	-6.49x	-2,287x	6.39x	5.68x	8.58x	11.5x	7.14x	6.24x
EV / EBIT	-4.87x	-16.1x	14.1x	15.3x	39.7x	49x	13.1x	10.6x
EV / FCF	-14.9x	11.3x	-118x	-38.6x	-11.4x	-43x	137x	39.2x
FCF Yield	-6.7%	8.83%	-0.85%	-2.59%	-8.78%	-2.33%	0.73%	2.55%
Dividend per Share ²	0.18	-	-	0.72	0.72	0.7289	0.7501	0.7965
Rate of return	0.39%	-	-	2.49%	2.14%	1.64%	1.68%	1.79%
EPS ²	-5.44	1.61	0.87	0.81	0.76	0.7946	3.108	3.789
Distribution rate	-3.31%	-	-	88.9%	94.7%	91.7%	24.1%	21%
Net sales ¹	9,048	15,790	23,814	26,091	27,483	28,116	30,699	32,231
EBITDA ¹	-3,777	-9	2,471	2,422	2,114	2,147	3,694	4,261
EBIT ¹	-5,032	-1,281	1,120	900	457	505.8	2,012	2,505
Net income ¹	-3,074	977	539	498	465	435	1,638	1,910
Net Debt ¹	-3,003	-4,777	-4,204	-3,467	-2,026	1,746	3,336	3,584
Reference price ²	46.61	42.84	33.67	28.88	33.62	44.52	44.52	44.52
Nbr of stocks (in thousands)	590,273	591,920	593,752	596,115	599,737	517,155	517,155	-
Announcement Date	28/01/21	27/01/22	26/01/23	25/01/24	30/01/25	-	-	-

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.	56.03x	0.88x	11.53x	1.64%	23.02B
AMERICAN AIRLINES GROUP INC.	34.99x	0.7x	7.58x	-.--%	10.55B
JUNEYAO AIRLINES CO., LTD	30.23x	1.88x	9.08x	1.17%	4.65B
EXCHANGE INCOME CORPORATION	30.96x	2.27x	9.84x	2.98%	3.56B
CHINA EXPRESS AIRLINES CO.,LTD	20.84x	1.97x	5.32x	0.46%	1.97B
ALLEGIANT TRAVEL COMPANY	-40.74x	1.12x	7.1x	-.--%	1.68B
AEGEAN AIRLINES S.A.	9.46x	1.06x	4.6x	6.33%	1.53B
FRONTIER GROUP HOLDINGS, INC.	-7.48x	1.57x	8.96x	-.--%	1.21B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-12.6x	1.33x	4.28x	-.--%	1.08B
Average	13.52x	1.42x	7.59x	1.4%	5.47B
Weighted average by Cap.	38.05x	1.12x	9.49x	1.31%