The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 32.37 USD. With the latest stock price at 28.90 USD, the upside of Southwest Airlines Co based on DCF is 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 19.72 - 98.77 | 32.37 |
| Upside | -31.8% - 241.8% | 12.0% |