Valuation Southwest Airlines Co.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-06-05 pm EDT			5-day change	1st Jan Change
41.54 ^USD	+0.56%		-3.28%	+0.51%

Jun. 05	Spirit Airlines shutdown forces thousands of US employees to reset careers	RE
Jun. 04	Global airline chiefs to confront Iran war fuel shock at industry summit	RE

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	20,304	-	-
Change	-	-21.16%	-13.88%	17.12%	6.01%	-5.01%	-	-
Enterprise Value (EV) ¹	20,581	15,788	13,749	18,137	23,044	24,628	25,011	26,733
Change	-	-23.29%	-12.91%	31.92%	27.05%	6.88%	1.55%	6.89%
P/E ratio	26.6x	38.7x	35.7x	44.2x	52.3x	15x	9.28x	8.14x
PBR	2.44x	1.87x	1.63x	1.93x	2.8x	2.5x	2.34x	1.81x
PEG	-	-0.8x	-5.18x	-7.16x	13.25x	0x	0.2x	0.6x
Capitalization / Revenue	1.61x	0.84x	0.66x	0.73x	0.76x	0.62x	0.6x	0.58x
EV / Revenue	1.3x	0.66x	0.53x	0.66x	0.82x	0.75x	0.74x	0.77x
EV / EBITDA	-2,287x	6.39x	5.68x	8.58x	11x	7.34x	5.52x	5.45x
EV / EBIT	-16.1x	14.1x	15.3x	39.7x	42.8x	14.5x	9.04x	8.69x
EV / FCF	11.3x	-118x	-38.6x	-11.4x	-27.7x	1,021x	18.2x	26x
FCF Yield	8.83%	-0.85%	-2.59%	-8.78%	-3.61%	0.1%	5.5%	3.85%
Dividend per Share ²	-	-	0.72	0.72	-	0.72	0.7533	0.7583
Rate of return	-	-	2.49%	2.14%	-	1.73%	1.81%	1.83%
EPS ²	1.61	0.87	0.81	0.76	0.79	2.774	4.476	5.105
Distribution rate	-	-	88.9%	94.7%	-	26%	16.8%	14.9%
Net sales ¹	15,790	23,814	26,091	27,483	28,063	32,710	33,701	34,713
EBITDA ¹	-9	2,471	2,422	2,114	2,099	3,357	4,530	4,908
EBIT ¹	-1,281	1,120	900	457	539	1,700	2,768	3,077
Net income ¹	977	539	498	465	441	1,346	2,128	2,345
Net Debt ¹	-4,777	-4,204	-3,467	-2,026	1,670	4,325	4,707	6,429
Reference price ²	42.84	33.67	28.88	33.62	41.33	41.54	41.54	41.54
Nbr of stocks (in thousands)	591,920	593,752	596,115	599,737	517,155	488,774	-	-
Announcement Date	1/27/22	1/26/23	1/25/24	1/30/25	1/28/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOUTHWEST AIRLINES CO.	14.97x	0.75x	7.34x	1.73%	20.3B
AMERICAN AIRLINES GROUP INC.	-73.83x	0.57x	8.09x	-.--%	8.93B
EXCHANGE INCOME CORPORATION	29.43x	2.43x	10.55x	2.29%	4.89B
JUNEYAO AIRLINES CO., LTD	34.06x	1.23x	8.51x	1.38%	3.46B
ALLEGIANT TRAVEL COMPANY	32.82x	1.3x	8.43x	-.--%	2.25B
FRONTIER GROUP HOLDINGS, INC.	-3.86x	1.25x	7.13x	-.--%	1.36B
CHINA EXPRESS AIRLINES CO.,LTD	20.39x	1.63x	5.37x	2.34%	1.35B
CONTROLADORA VUELA COMPAÑÍA DE AVIACIÓN, S.A.B. DE C.V.	-3.22x	1.12x	4.76x	-.--%	844M
CHORUS AVIATION INC.	12.01x	0.64x	4.64x	1.84%	418M
Average	6.97x	1.21x	7.20x	1.06%	4.87B
Weighted average by Cap.	0.11x	1.02x	7.85x	1.26%