The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 16.20 USD. With the latest stock price at 32.67 USD, the upside of Southwest Airlines Co based on DCF is -50.4%.
Based on the latest price of 32.67 USD and our DCF valuation, Southwest Airlines Co (LUV) is a sell. selling LUV stocks now will result in a potential gain of 50.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 12.27 - 27.04 | 16.20 |
| Upside | -62.5% - -17.2% | -50.4% |