Southwest Airlines Company — LUV
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $49.26 | $25.48B | 62.4 | 10.2 | 24.0% | 4.1% | $0.72 1.5% | 3.2 |
Latest Headlines
- · United Airlines, Delta Stocks Fall. Why Airlines Are Getting Crushed.
- · Here's Why Investors Should Bet on LATAM Airlines Stock Now
- · Allegiant Gains 64.2% in 6 Months: What Should Investors Do Now?
- · AI Is Sliding and Everything Else Has Run Up. Here Are 6 Stocks That Look Like Buys.
- · Why Is Southwest (LUV) Up 5% Since Last Earnings Report?
- · Is Southwest’s Bold Shift To Assigned Seating And Perks Altering The Investment Case For LUV?
Revenue & Net Income
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $9,048M | $-3,074M | $-5.44 | 2024-02-08 22:12:14 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $15,790M | $977M | $0.91 | 2026-02-06 08:38:00 | 74.5% | -131.8% | -116.7% |
| 2 | 2022-12-31 | $23,814M | $539M | $0.91 | 2026-02-27 22:01:12 | 50.8% | -44.8% | 0.0% |
| 3 | 2023-12-31 | $26,091M | $465M | $0.78 | 2026-02-27 22:01:12 | 9.6% | -13.7% | -14.3% |
| 4 | 2024-12-31 | $27,483M | $465M | $0.78 | 2026-02-27 22:01:12 | 5.3% | 0.0% | 0.0% |
| 5 | 2025-12-31 | $28,063M | $441M | $0.82 | 2026-02-27 22:01:12 | 2.1% | -5.2% | 5.1% |
| 6 | TTM 2025-12-31 | $28,063M | $441M | $0.79 | 2026-02-02 08:32:56 | 0.0% | 0.0% | -3.7% |
EPS
Forecasts
Y/Y % Change
LUV Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 74.5% | 50.8% | 9.6% | 5.3% | 2.1% | 12.8% | 5.3% | 22.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | -131.8% | -44.8% | -13.7% | 0.0% | -5.2% | 404.3% | 17.2% | 32.3% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | Facilities / D&A ($) |
|---|---|---|---|
| 2022 | $23.8B | $17.7B | $1.4B |
| 2023 | $26.1B | $20.3B | $1.5B |
| 2024 | $27.5B | $21.4B | $1.7B |
| 2025 | $28.1B | $21.6B | $1.6B |
| TTM | $28.1B | $21.6B | $1.6B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|
| 2023 | 9.56 | 14.88 | 12.66 |
| 2024 | 5.34 | 5.02 | 8.87 |
| 2025 | 2.11 | 1.13 | -5.85 |
| TTM | 0.00 | -0.00 | 0.06 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $28,312M |
| 1 | Cash | $2,902M |
| 2 | Total Liabilities | $20,536M |
| 3 | Total Debt | $5,258M |
| 4 | Total Equity | $7,776M |
| 5 | Debt to Equity Ratio | 0.68 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $49.26 | 4.0% | Nicks Growth: 3% Nick's Expected Margin: 2% FINVIZ Growth: 80% |
Nicks: 9 Finviz: 2791 |
Nick's: 0.182 | 0.9 | 62.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.79 EPS | TTM | $7.17 | -85.4% | $2204.54 | 4375.3% |
| $4.30 EPS | 2026 | $39.04 | -20.8% | $11999.38 | 24259.3% |
| $5.04 EPS | 2027 | $45.76 | -7.1% | $14064.39 | 28451.3% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 22.23% | 10.35% | 21.79% | 11.27% | 2.00% | 2.38% | 24.50% | 4.64% | 75.7% | 1.7% |
| 3 Years | 22.23% | 10.35% | 21.79% | 11.27% | 2.00% | 2.38% | 24.50% | 4.64% | 75.7% | 1.7% |
| 5 Years | 22.23% | 10.35% | 21.79% | 11.27% | 2.00% | 2.38% | 24.50% | 4.64% | 75.7% | 1.7% |
| 10 Years | 22.23% | 10.35% | 21.79% | 11.27% | 2.00% | 2.38% | 24.50% | 4.64% | 75.7% | 1.7% |