The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 31.78 USD. With the latest stock price at 33.02 USD, the upside of Southwest Airlines Co based on DCF is -3.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 18.83 - 126.42 | 31.78 |
| Upside | -43.0% - 282.8% | -3.8% |