LUV Relative Valuation - Southwest Airlines Co

Watchlist Manager

Watchlist

Price: 42.82 USD -0.49%

Market Cap: $21B

Relative Value

The Relative Value of one LUV stock under the Base Case scenario is hidden USD. Compared to the current market price of 42.82 USD, Southwest Airlines Co is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

LUV Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Southwest Airlines Co NYSE:LUV	22.7B USD	0.8	50.1	11.8	54.7
US		Delta Air Lines Inc NYSE:DAL	39.3B USD	0.6	7.7	5.7	8.1
US		United Airlines Holdings Inc NASDAQ:UAL	30.4B USD	0.5	8.8	7.6	7.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
UK		International Consolidated Airlines Group SA LSE:IAG	17.6B GBP	0.6	6	3	4.5
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
CN		Air China Ltd SSE:601111	127.5B CNY	0.8	471	-6 830.7	-6 830.7
IN		Interglobe Aviation Ltd NSE:INDIGO	1.7T INR	2	52.6	8.7	16.6
CN		China Southern Airlines Co Ltd SSE:600029	117.2B CNY	0.7	-86.6	35.9	35.9
SG		Singapore Airlines Ltd SGX:C6L	20.7B SGD	1	9.1	5.4	13.1
CN		China Eastern Airlines Corp Ltd SSE:600115	106.7B CNY	0.8	-53.7	128.7	128.7

				Revenue Growth	P/S to Growth
US		Southwest Airlines Co NYSE:LUV	Average P/S: 0.9 0.8	8%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.6	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.5	7%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
CN		Air China Ltd SSE:601111	0.8	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2	12%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.7	5%	0.1
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Eastern Airlines Corp Ltd SSE:600115	0.8	7%	0.1

				Earnings Growth	PEG
US		Southwest Airlines Co NYSE:LUV	Average P/E: 76.7 50.1	85%	0.6
US		Delta Air Lines Inc NYSE:DAL	7.7	6%	1.3
US		United Airlines Holdings Inc NASDAQ:UAL	8.8	18%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	6	6%	1
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
CN		Air China Ltd SSE:601111	471	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	52.6	8%	6.6
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -86.6	N/A	N/A
SG		Singapore Airlines Ltd SGX:C6L	9.1	-23%	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -53.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Southwest Airlines Co NYSE:LUV	Average EV/EBITDA: 23.5 11.8	39%	0.3
US		Delta Air Lines Inc NYSE:DAL	5.7	11%	0.5
US		United Airlines Holdings Inc NASDAQ:UAL	7.6	31%	0.2
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	3	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
CN		Air China Ltd SSE:601111	Negative Multiple: -6 830.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.7	12%	0.7
CN		China Southern Airlines Co Ltd SSE:600029	35.9	103%	0.3
SG		Singapore Airlines Ltd SGX:C6L	5.4	3%	1.8
CN		China Eastern Airlines Corp Ltd SSE:600115	128.7	289%	0.4

				EBIT Growth	EV/EBIT to Growth
US		Southwest Airlines Co NYSE:LUV	Average EV/EBIT: 30.7 54.7	100%	0.5
US		Delta Air Lines Inc NYSE:DAL	8.1	11%	0.7
US		United Airlines Holdings Inc NASDAQ:UAL	7.6	14%	0.5
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
UK		International Consolidated Airlines Group SA LSE:IAG	4.5	3%	1.5
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
CN		Air China Ltd SSE:601111	Negative Multiple: -6 830.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	16.6	6%	2.8
CN		China Southern Airlines Co Ltd SSE:600029	35.9	34%	1.1
SG		Singapore Airlines Ltd SGX:C6L	13.1	-5%	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	128.7	151%	0.9

Southwest Airlines Co
NYSE:LUV

Relative Value

Valuation Multiples

Multiples Across Competitors

LUV Competitors Multiples
Southwest Airlines Co Competitors

See Also

Company

Help

Tools

Stocks

Southwest Airlines Co NYSE:LUV

Relative Value

Valuation Multiples

Multiples Across Competitors

LUV Competitors Multiples Southwest Airlines Co Competitors

See Also

Company

Help

Tools

Stocks

Southwest Airlines Co
NYSE:LUV

LUV Competitors Multiples
Southwest Airlines Co Competitors