As of 2024-07-27, the Intrinsic Value of Southwest Airlines Co (LUV) is
17.82 USD. This LUV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.23 USD, the upside of Southwest Airlines Co is
%.
The range of the Intrinsic Value is 11.13 - 48.36 USD
17.82 USD
Intrinsic Value
LUV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.13 - 48.36 |
17.82 |
-34.6% |
| DCF (Growth 10y) |
11.39 - 44.62 |
17.46 |
-35.9% |
| DCF (EBITDA 5y) |
21.53 - 33.37 |
25.85 |
-5.1% |
| DCF (EBITDA 10y) |
19.55 - 34.47 |
25.03 |
-8.1% |
| Fair Value |
3.28 - 3.28 |
3.28 |
-87.94% |
| P/E |
7.24 - 11.87 |
9.04 |
-66.8% |
| EV/EBITDA |
14.07 - 24.32 |
19.17 |
-29.6% |
| EPV |
40.84 - 69.81 |
55.33 |
103.2% |
| DDM - Stable |
5.95 - 17.25 |
11.60 |
-57.4% |
| DDM - Multi |
21.19 - 43.64 |
28.12 |
3.3% |
LUV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
16,296.06 |
| Beta |
0.83 |
| Outstanding shares (mil) |
598.46 |
| Enterprise Value (mil) |
15,931.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.07% |
| Cost of Debt |
10.45% |
| WACC |
8.62% |