SWN Relative Valuation - Southwest Airlines Co

Watchlist Manager

Watchlist

Price: 34.83 EUR -2.91% Market Closed

Market Cap: €20.9B

Relative Value

The Relative Value of one SWN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 34.83 EUR, 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?

SWN 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 F:SWN	20.8B EUR	0.7	46.1	10.9	50.7
US		Delta Air Lines Inc NYSE:DAL	41.6B USD	0.7	8.3	6	8.5
US		United Airlines Holdings Inc NASDAQ:UAL	29.8B 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	16.1B GBP	0.6	5.6	2.8	4.3
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
CN		Air China Ltd SSE:601111	120.2B CNY	0.7	444	-6 663.7	-6 663.7
IN		Interglobe Aviation Ltd NSE:INDIGO	1.6T INR	1.9	49.8	8.2	15.8
SG		Singapore Airlines Ltd SGX:C6L	20.6B SGD	1	9	5.3	13
CN		China Southern Airlines Co Ltd SSE:600029	106.6B CNY	0.6	-78.7	34.5	34.5
CN		China Eastern Airlines Corp Ltd SSE:600115	103.8B CNY	0.8	-52.3	127.2	127.2

				Revenue Growth	P/S to Growth
US		Southwest Airlines Co F:SWN	Average P/S: 0.9 0.7	8%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.7	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	0.7	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9	12%	0.2
SG		Singapore Airlines Ltd SGX:C6L	1	3%	0.3
CN		China Southern Airlines Co Ltd SSE:600029	0.6	5%	0.1
CN		China Eastern Airlines Corp Ltd SSE:600115	0.8	7%	0.1

				Earnings Growth	PEG
US		Southwest Airlines Co F:SWN	Average P/E: 72.4 46.1	85%	0.5
US		Delta Air Lines Inc NYSE:DAL	8.3	6%	1.4
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	5.6	6%	0.9
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
CN		Air China Ltd SSE:601111	444	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	49.8	8%	6.2
SG		Singapore Airlines Ltd SGX:C6L	9	-23%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -78.7	N/A	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -52.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Southwest Airlines Co F:SWN	Average EV/EBITDA: 23 10.9	39%	0.3
US		Delta Air Lines Inc NYSE:DAL	6	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	2.8	5%	0.6
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
CN		Air China Ltd SSE:601111	Negative Multiple: -6 663.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	8.2	12%	0.7
SG		Singapore Airlines Ltd SGX:C6L	5.3	3%	1.8
CN		China Southern Airlines Co Ltd SSE:600029	34.5	103%	0.3
CN		China Eastern Airlines Corp Ltd SSE:600115	127.2	289%	0.4

				EBIT Growth	EV/EBIT to Growth
US		Southwest Airlines Co F:SWN	Average EV/EBIT: 29.8 50.7	100%	0.5
US		Delta Air Lines Inc NYSE:DAL	8.5	11%	0.8
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	4.3	3%	1.4
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
CN		Air China Ltd SSE:601111	Negative Multiple: -6 663.7	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	15.8	6%	2.6
SG		Singapore Airlines Ltd SGX:C6L	13	-5%	N/A
CN		China Southern Airlines Co Ltd SSE:600029	34.5	34%	1
CN		China Eastern Airlines Corp Ltd SSE:600115	127.2	151%	0.8

Southwest Airlines Co
F:SWN

Relative Value

Valuation Multiples

Multiples Across Competitors

SWN Competitors Multiples
Southwest Airlines Co Competitors

See Also

Company

Help

Tools

Stocks

Southwest Airlines Co F:SWN

Relative Value

Valuation Multiples

Multiples Across Competitors

SWN Competitors Multiples Southwest Airlines Co Competitors

See Also

Company

Help

Tools

Stocks

Southwest Airlines Co
F:SWN

SWN Competitors Multiples
Southwest Airlines Co Competitors