SWN Relative Valuation - Southwest Airlines Co

Watchlist Manager

Watchlist

Price: 42.07 EUR 2.43% Market Closed

Market Cap: €38B

Relative Value

The Relative Value of one SWN stock under the Base Case scenario is hidden EUR. Compared to the current market price of 42.07 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 SWB:SWN	26.4B EUR	0.9	59.9	14	64.9
US		Delta Air Lines Inc NYSE:DAL	45.8B USD	0.7	9.2	6.5	9.3
US		United Airlines Holdings Inc NASDAQ:UAL	35.8B USD	0.6	10.7	8.9	8.9
UK		International Consolidated Airlines Group SA LSE:IAG	20.1B GBP	0.6	7	4.7	7
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9T INR	2.2	58.9	9.7	18.6
CL		LATAM Airlines Group SA SGO:LTM	17.9T CLP	1.6	17.7	13.5	13.5
CN		Air China Ltd SSE:601111	153.2B CNY	0.9	565.8	-7 416.5	-7 416.5
CN		China Southern Airlines Co Ltd SSE:600029	144.1B CNY	0.8	-106.4	39.5	39.5
CN		China Eastern Airlines Corp Ltd SSE:600115	126.1B CNY	0.9	-63.5	139.3	139.3

				Revenue Growth	P/S to Growth
US		Southwest Airlines Co SWB:SWN	Average P/S: 1 0.9	7%	0.1
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.6	7%	0.1
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	0.2
CL		LATAM Airlines Group SA SGO:LTM	1.6	9%	0.2
CN		Air China Ltd SSE:601111	0.9	6%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.8	5%	0.2
CN		China Eastern Airlines Corp Ltd SSE:600115	0.9	7%	0.1

				Earnings Growth	PEG
US		Southwest Airlines Co SWB:SWN	Average P/E: 92.1 59.9	72%	0.8
US		Delta Air Lines Inc NYSE:DAL	9.2	6%	1.5
US		United Airlines Holdings Inc NASDAQ:UAL	10.7	10%	1.1
UK		International Consolidated Airlines Group SA LSE:IAG	7	12%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	58.9	11%	5.4
CL		LATAM Airlines Group SA SGO:LTM	17.7	628%	0
CN		Air China Ltd SSE:601111	565.8	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -106.4	N/A	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -63.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Southwest Airlines Co SWB:SWN	Average EV/EBITDA: 26.7 14	33%	0.4
US		Delta Air Lines Inc NYSE:DAL	6.5	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.9	31%	0.3
UK		International Consolidated Airlines Group SA LSE:IAG	4.7	8%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
IN		Interglobe Aviation Ltd NSE:INDIGO	9.7	12%	0.8
CL		LATAM Airlines Group SA SGO:LTM	13.5	44%	0.3
CN		Air China Ltd SSE:601111	Negative Multiple: -7 416.5	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	39.5	102%	0.4
CN		China Eastern Airlines Corp Ltd SSE:600115	139.3	286%	0.5

				EBIT Growth	EV/EBIT to Growth
US		Southwest Airlines Co SWB:SWN	Average EV/EBIT: 34.2 64.9	79%	0.8
US		Delta Air Lines Inc NYSE:DAL	9.3	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8.9	14%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	7	9%	0.8
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
IN		Interglobe Aviation Ltd NSE:INDIGO	18.6	8%	2.3
CL		LATAM Airlines Group SA SGO:LTM	13.5	18%	0.7
CN		Air China Ltd SSE:601111	Negative Multiple: -7 416.5	N/A	N/A
CN		China Southern Airlines Co Ltd SSE:600029	39.5	33%	1.2
CN		China Eastern Airlines Corp Ltd SSE:600115	139.3	147%	0.9

Southwest Airlines Co
SWB:SWN

Relative Value

Valuation Multiples

Multiples Across Competitors

SWN Competitors Multiples
Southwest Airlines Co Competitors

See Also

Company

Help

Tools

Stocks

Southwest Airlines Co SWB:SWN

Relative Value

Valuation Multiples

Multiples Across Competitors

SWN Competitors Multiples Southwest Airlines Co Competitors

See Also

Company

Help

Tools

Stocks

Southwest Airlines Co
SWB:SWN

SWN Competitors Multiples
Southwest Airlines Co Competitors