LUV
Southwest Airlines Co
Price:  
32.59 
USD
Volume:  
10,637,896.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUV Intrinsic Value

-50.80 %
Upside

What is the intrinsic value of LUV?

As of 2025-05-20, the Intrinsic Value of Southwest Airlines Co (LUV) is 16.03 USD. This LUV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.59 USD, the upside of Southwest Airlines Co is -50.80%.

The range of the Intrinsic Value is 12.12 - 26.83 USD

Is LUV undervalued or overvalued?

Based on its market price of 32.59 USD and our intrinsic valuation, Southwest Airlines Co (LUV) is overvalued by 50.80%.

32.59 USD
Stock Price
16.03 USD
Intrinsic Value
Intrinsic Value Details

LUV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.12 - 26.83 16.03 -50.8%
DCF (Growth 10y) 15.89 - 35.58 21.15 -35.1%
DCF (EBITDA 5y) 28.98 - 39.15 33.55 3.0%
DCF (EBITDA 10y) 28.27 - 40.64 33.70 3.4%
Fair Value 4.79 - 4.79 4.79 -85.30%
P/E 7.95 - 10.87 9.64 -70.4%
EV/EBITDA 21.94 - 33.13 27.54 -15.5%
EPV 65.91 - 87.26 76.59 135.0%
DDM - Stable 8.25 - 22.29 15.27 -53.1%
DDM - Multi 17.10 - 34.24 22.64 -30.5%

LUV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 18,572.06
Beta 1.11
Outstanding shares (mil) 569.87
Enterprise Value (mil) 17,132.06
Market risk premium 4.60%
Cost of Equity 9.50%
Cost of Debt 5.74%
WACC 8.10%