Valuation Southwest Airlines Co.

Stocks

Market Closed - NYSE 21:00:02 23/10/2026 BST			5-day change	1st Jan Change
41.75 ^USD	-0.67%		+2.25%	+1.02%

02:52pm	UBS Adjusts Price Target on Southwest Airlines to $54 From $52, Maintains Buy Rating	MT
01:54pm	Argus Research Adjusts Southwest Airlines Price Target to $50 From $55	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	20,561	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-3.8%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	25,634	25,812	25,308
Change	-	-23.29%	-12.91%	31.92%	27.05%	11.24%	0.69%	-1.95%
P/E	26.6x	38.7x	35.7x	44.2x	52.3x	16.1x	9.95x	8.13x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.72x	2.22x	1.78x
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	0.61x	0.58x	0.56x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.76x	0.73x	0.69x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	7.46x	5.85x	4.79x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	14.3x	9.97x	7.44x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	115x	23.4x	19x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.87%	4.27%	5.26%
Dividend per Share ²	-	-	0.72	0.72	0.72	0.72	0.753	0.7889
Rate of return	-	-	2.49%	2.14%	1.74%	1.71%	1.79%	1.88%
EPS ²	1.61	0.87	0.81	0.76	0.79	2.609	4.223	5.171
Distribution rate	-	-	88.9%	94.7%	91.1%	27.6%	17.8%	15.3%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	33,537	35,537	36,637
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,436	4,416	5,287
EBIT ¹	-1,281	1,120	900	457	539	1,796	2,590	3,402
Net income ¹	977	539	498	465	441	1,213	2,042	2,469
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	5,072	5,250	4,746
Reference price ²	42.84	33.67	28.88	33.62	41.33	42.03	42.03	42.03
Nbr of stocks (in thousands)	591,920	593,752	596,115	599,737	517,155	489,208	-	-
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.	15.96x	0.8x	7.98x	1.71%	20.56B
DELTA AIR LINES, INC.	16x	0.88x	7.81x	1%	51.86B
UNITED AIRLINES HOLDINGS, INC.	11.68x	0.74x	7.39x	-.--%	33.14B
RYANAIR HOLDINGS PLC	13.61x	1.34x	6.2x	1.87%	26.96B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.93x	0.79x	3.83x	2.18%	24.08B
INTERGLOBE AVIATION LIMITED	61.67x	2.1x	12.57x	0.07%	18.78B
SINGAPORE AIRLINES LIMITED	28.48x	1.07x	5.71x	3.91%	16.32B
AIR CHINA LIMITED	-9.54x	1.58x	10.99x	-.--%	15.02B
LATAM AIRLINES GROUP S.A.	9.47x	1.11x	4.71x	3.46%	13.6B
CHINA SOUTHERN AIRLINES COMPANY LIMITED	-11.43x	1.49x	9.7x	-.--%	11.01B
Average	14.38x	1.19x	7.69x	1.42%	23.13B
Weighted average by Cap.	15.50x	1.10x	7.52x	1.31%