The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 52.67 USD. With the latest stock price at 40.98 USD, the upside of Southwest Airlines Co based on DCF is 28.5%.
Based on the latest price of 40.98 USD and our DCF valuation, Southwest Airlines Co (LUV) is a buy. buying LUV stocks now will result in a potential gain of 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 34.05 - 110.78 | 52.67 |
| Upside | -16.9% - 170.3% | 28.5% |