LUV
Southwest Airlines Co
Price:  
34.47 
USD
Volume:  
3,573,315.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUV Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Southwest Airlines Co (LUV) is 37.50 USD. This LUV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.47 USD, the upside of Southwest Airlines Co is %.

The range of the Intrinsic Value is 25.78 - 75.85 USD

34.47 USD
Stock Price
37.50 USD
Intrinsic Value
Intrinsic Value Details

LUV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.78 - 75.85 37.50 8.8%
DCF (Growth 10y) 27.61 - 75.93 39.05 13.3%
DCF (EBITDA 5y) 30.93 - 40.69 34.56 0.3%
DCF (EBITDA 10y) 32.15 - 46.00 37.53 8.9%
Fair Value 4.17 - 4.17 4.17 -87.91%
P/E 8.44 - 14.02 10.33 -70.0%
EV/EBITDA 17.64 - 29.19 22.50 -34.7%
EPV 19.94 - 29.80 24.87 -27.8%
DDM - Stable 7.04 - 19.51 13.27 -61.5%
DDM - Multi 19.90 - 39.97 26.28 -23.8%

LUV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20,548.26
Beta 1.31
Outstanding shares (mil) 596.12
Enterprise Value (mil) 19,065.26
Market risk premium 4.60%
Cost of Equity 9.07%
Cost of Debt 8.73%
WACC 8.33%