As of 2024-12-14, the Intrinsic Value of Southwest Airlines Co (LUV) is 31.74 USD. This LUV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.02 USD, the upside of Southwest Airlines Co is -3.90%.

The range of the Intrinsic Value is 18.69 - 132.57 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	18.69 - 132.57	31.74	-3.9%
DCF (Growth 10y)	19.53 - 128.44	32.08	-2.9%
DCF (EBITDA 5y)	35.94 - 49.42	42.31	28.1%
DCF (EBITDA 10y)	38.92 - 57.63	47.46	43.7%
Fair Value	-0.41 - -0.41	-0.41	-101.24%
P/E	(0.63) - 15.13	5.92	-82.1%
EV/EBITDA	15.71 - 34.09	23.44	-29.0%
EPV	61.17 - 86.40	73.79	123.5%
DDM - Stable	(1.02) - (5.17)	(3.09)	-109.4%
DDM - Multi	27.15 - 106.79	43.29	31.1%