The Discounted Cash Flow (DCF) valuation of Southwest Airlines Co (LUV) is 46.97 USD. With the latest stock price at 39.83 USD, the upside of Southwest Airlines Co based on DCF is 17.9%.
Based on the latest price of 39.83 USD and our DCF valuation, Southwest Airlines Co (LUV) is a buy. buying LUV stocks now will result in a potential gain of 17.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 28.85 - 119.91 | 46.97 |
| Upside | -27.6% - 201.1% | 17.9% |