
Southwest Airlines Co
NYSE:LUV

Intrinsic Value
The intrinsic value of one
LUV
stock under the Base Case scenario is
hidden
USD.
Compared to the current market price of 33.535 USD,
Southwest Airlines Co
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Southwest Airlines Co
Fundamental Analysis

Southwest’s recent operational disruptions and the resulting reputational hits have revealed potential weaknesses in its point-to-point model, threatening its long-cultivated brand loyalty and raising concerns about the carrier’s ability to maintain market share.
Southwest’s strong balance sheet, bolstered by its historically prudent fuel hedging practices and limited long-term debt, provides financial flexibility to navigate cyclical downturns and invest in route expansion.

Revenue & Expenses Breakdown
Southwest Airlines Co
Balance Sheet Decomposition
Southwest Airlines Co
Current Assets | 11.3B |
Cash & Short-Term Investments | 8.7B |
Receivables | 1.1B |
Other Current Assets | 1.4B |
Non-Current Assets | 22.5B |
PP&E | 20.4B |
Intangibles | 970m |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Southwest Airlines Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Southwest Airlines Co
Revenue
|
27.5B
USD
|
Cost of Revenue
|
-7.8B
USD
|
Gross Profit
|
19.7B
USD
|
Operating Expenses
|
-19.4B
USD
|
Operating Income
|
321m
USD
|
Other Expenses
|
144m
USD
|
Net Income
|
465m
USD
|
LUV Profitability Score
Profitability Due Diligence
Southwest Airlines Co's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
Southwest Airlines Co's profitability score is hidden . The higher the profitability score, the more profitable the company is.
LUV Solvency Score
Solvency Due Diligence
Southwest Airlines Co's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
Southwest Airlines Co's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LUV Price Targets Summary
Southwest Airlines Co
According to Wall Street analysts, the average 1-year price target for
LUV
is 33.018 USD
with a low forecast of 24.24 USD and a high forecast of 46.2 USD.
Dividends
Current shareholder yield for LUV is
hidden
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LUV
stock under the Base Case scenario is
hidden
USD.
Compared to the current market price of 33.535 USD,
Southwest Airlines Co
is
hidden
.