LUV
Southwest Airlines Co
Price:  
28.38 
USD
Volume:  
9,986,494.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUV DCF Valuation - Growth Exit 5Y

-39.1%
Upside

The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 17.30 USD. With the latest stock price at 28.38 USD, the upside of Southwest Airlines Co based on DCF is -39.1%.

Range Selected
WACC / Discount Rate 6.6% - 11.0% 8.8%
Long-term Growth Rate 2.5% - 4.5% 3.5%
Fair Price 11.07 - 42.44 17.30
Upside -61.0% - 49.5% -39.1%
28.38 USD
Stock Price
17.30 USD
Fair Price