The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 17.82 USD. With the latest stock price at 27.23 USD, the upside of Southwest Airlines Co based on DCF is -34.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 10.9% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 11.13 - 48.36 | 17.82 |
| Upside | -59.1% - 77.6% | -34.6% |