Southwest Airlines Co banner

Intrinsic Value

The intrinsic value of Southwest Airlines Co (LUV) under the Base Case is 43.03 USD per share. Compared with the current market price of 43.665 USD, the stock appears Overvalued by 1% .

The intrinsic value is calculated using the DCF method. The model assumes Southwest Airlines’ net margin rises from 1.6% last year to 7.4% by 2033. If it stayed at its five-year average of 2.7%, the estimate would be about $30. The value of the years after 2033 is based on revenue, so margins affect only the forecast years.

Do our valuations actually work? See backtest results .

LUV Intrinsic Value
$43.03
Overvaluation 1%
Intrinsic Value
Price $43.665

LUV is valued in line with its history. A premium of this size has been typical over the past 5 years.

Monitor LUV
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value $34.42
Get notified when the price drops into your buy zone
Current Price $43.67
Intrinsic Value $43.03
Margin of Safety 20% $34.42
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to LUV

Fundamental Analysis

What Southwest Airlines Does

Airlines Industrials

Southwest Airlines is a U.S. airline that carries passengers and their checked bags on domestic and some international routes. It sells airline seats directly to travelers through its website, app, call centers, and travel partners, and it also sells related services such as seat upgrades, baggage fees, and credit card and loyalty program partnerships.

Headquarters
United States of America US
Employees
73 401
IPO date
Jun 27, 1977
Read the full company overview
View Company Overview

Southwest Airlines has no economic moat

No Moat Narrow Wide

Travelers can compare Southwest with other airlines and book a rival for their next trip without giving up anything costly to replace. Because competitors can match or beat its fares, and Southwest’s familiar name does not reliably let it charge more for a similar flight, rivals can win customers on price, schedule, or route.

Read the full moat analysis
Financials
Efficiency

Earnings Waterfall
Southwest Airlines Co

Wall St Price Targets

Capital Returns

Competitive Landscape

Ownership

LUV Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one LUV stock?

The intrinsic value for Southwest Airlines Co (LUV) under the Base Case is 43.03 USD.

Is LUV stock undervalued or overvalued?

Compared with the current market price of 43.665 USD, the stock appears Overvalued by 1% .

Back to Top