Valuation Southwest Airlines Co.

Equities

Market Closed - Nyse Other stock markets 21:00:02 17/04/2026 BST			5-day change	1st Jan Change
42.70 ^USD	+5.09%		+7.94%	+3.31%

04-17	Nasdaq, S&P 500 Hit New Peaks as Iran Reopens Hormuz	MT
04-17	Equities Rally Intraday, Oil Plunges After Iran Declares Hormuz Strait Open	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	25,358	19,992	17,216	20,163	21,374	20,969	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-1.9%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	25,482	24,836	23,838
Change	-	-23.29%	-12.91%	31.92%	27.05%	10.58%	-2.54%	-4.02%
P/E ratio	26.6x	38.7x	35.7x	44.2x	52.3x	12.6x	10x	8.84x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.68x	2.33x	1.96x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.4x	0.7x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.65x	0.63x	0.61x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.79x	0.75x	0.69x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	6.97x	5.47x	4.85x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	12.3x	8.86x	7.53x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	84.9x	19.7x	33.1x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	1.18%	5.08%	3.02%
Dividend per Share ²	-	-	0.72	0.72	-	0.7252	0.7725	0.7733
Rate of return	-	-	2.49%	2.14%	-	1.7%	1.81%	1.81%
EPS ²	1.61	0.87	0.81	0.76	0.79	3.401	4.259	4.828
Distribution rate	-	-	88.9%	94.7%	-	21.3%	18.1%	16%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	32,123	33,302	34,602
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,655	4,545	4,912
EBIT ¹	-1,281	1,120	900	457	539	2,071	2,805	3,166
Net income ¹	977	539	498	465	441	1,694	2,136	2,230
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	4,513	3,867	2,869
Reference price ²	42.84	33.67	28.88	33.62	41.33	42.70	42.70	42.70
Nbr of stocks (in thousands)	591,920	593,752	596,115	599,737	517,155	491,076	-	-
Announcement Date	27/01/22	26/01/23	25/01/24	30/01/25	28/01/26	-	-	-

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.	12.55x	0.79x	6.97x	1.7%	20.97B
AMERICAN AIRLINES GROUP INC.	11.97x	0.6x	7.81x	-.--%	8.44B
EXCHANGE INCOME CORPORATION	32.08x	2.19x	9.45x	2.59%	4.35B
JUNEYAO AIRLINES CO., LTD	25.43x	1.64x	8.1x	1.46%	3.79B
ALLEGIANT TRAVEL COMPANY	19.84x	1.12x	6.95x	-.--%	1.68B
CHINA EXPRESS AIRLINES CO.,LTD	16.78x	1.62x	4.33x	0.59%	1.58B
AEGEAN AIRLINES S.A.	8.21x	0.93x	3.9x	7.17%	1.45B
FRONTIER GROUP HOLDINGS, INC.	-4.95x	1.39x	8.92x	-.--%	1.05B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-10.52x	1.27x	4.03x	-.--%	938M
Average	12.38x	1.28x	6.72x	1.5%	4.92B
Weighted average by Cap.	14.85x	1.04x	7.26x	1.44%