As of 2025-01-20, the Intrinsic Value of SkyWest Inc (SKYW) is
127.74 USD. This SkyWest valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.29 USD, the upside of SkyWest Inc is
16.90%.
The range of the Intrinsic Value is 50.09 - 1,025.39 USD
127.74 USD
Intrinsic Value
SkyWest Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.09 - 1,025.39 |
127.74 |
16.9% |
| DCF (Growth 10y) |
122.06 - 1,774.05 |
254.14 |
132.5% |
| DCF (EBITDA 5y) |
103.90 - 150.45 |
137.59 |
25.9% |
| DCF (EBITDA 10y) |
135.60 - 208.85 |
181.46 |
66.0% |
| Fair Value |
150.69 - 150.69 |
150.69 |
37.89% |
| P/E |
19.21 - 89.93 |
49.64 |
-54.6% |
| EV/EBITDA |
60.69 - 106.84 |
88.90 |
-18.7% |
| EPV |
103.10 - 175.34 |
139.22 |
27.4% |
| DDM - Stable |
64.45 - 346.91 |
205.68 |
88.2% |
| DDM - Multi |
60.72 - 257.78 |
98.71 |
-9.7% |
SkyWest Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,407.67 |
| Beta |
0.96 |
| Outstanding shares (mil) |
40.33 |
| Enterprise Value (mil) |
6,264.97 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.56% |
| Cost of Debt |
5.04% |
| WACC |
6.10% |