SKYW
SkyWest Inc
Price:  
73.60 
USD
Volume:  
383,951.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SkyWest Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of SkyWest Inc (SKYW) is 81.86 USD. This SkyWest valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.60 USD, the upside of SkyWest Inc is %.

The range of the Intrinsic Value is 19.65 - 1,173.08 USD

73.60 USD
Stock Price
81.86 USD
Intrinsic Value
Intrinsic Value Details

SkyWest Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 19.65 - 1,173.08 81.86 11.2%
DCF (Growth 10y) 70.61 - 2,024.35 176.54 139.9%
DCF (EBITDA 5y) 77.93 - 125.59 105.48 43.3%
DCF (EBITDA 10y) 95.25 - 173.99 135.49 84.1%
Fair Value 72.48 - 72.48 72.48 -1.53%
P/E 13.73 - 52.12 31.92 -56.6%
EV/EBITDA 42.82 - 65.81 56.70 -23.0%
EPV 69.82 - 152.55 111.19 51.1%
DDM - Stable 28.11 - 108.36 68.24 -7.3%
DDM - Multi 51.12 - 156.66 77.51 5.3%

SkyWest Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,963.14
Beta 1.13
Outstanding shares (mil) 40.26
Enterprise Value (mil) 5,037.81
Market risk premium 4.60%
Cost of Equity 8.81%
Cost of Debt 6.96%
WACC 7.16%