Southwest Airlines Company — LUV
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $41.70 | $20.49B | 52.8 | 9.2 | 22.4% | 3.5% | $0.72 1.7% | 2.7 |
Latest Headlines
- · US Airlines Head Into Q1 Earnings With Demand Trends, M&A Chatter in Focus, UBS Says
- · Southwest Airlines (LUV) Earnings Expected to Grow: Should You Buy?
- · United Airlines Floats Marriage of Giants with American amid Skyrocketing Jet Fuel Costs
- · Amazon’s $11.6 Billion Globalstar Deal Amps Up Musk Rivalry
- · SOUTHWEST AIRLINES ANNOUNCES SABRINA CALLAHAN AS CHIEF DIGITAL AND MARKETING OFFICER AND NANDIKA SURI AS VICE PRESIDENT OF RAPID REWARDS
- · Buckle Up. The Summer of Sky-High Travel Costs Is Approaching.
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 | 2026-04-15 21:56:46 | 50.8% | -44.8% | 0.0% |
| 3 | 2023-12-31 | $26,091M | $465M | $0.84 | 2026-04-15 21:56:46 | 9.6% | -13.7% | -7.7% |
| 4 | 2024-12-31 | $27,483M | $465M | $0.78 | 2026-04-15 21:56:46 | 5.3% | 0.0% | -7.1% |
| 5 | 2025-12-31 | $28,063M | $441M | $0.82 | 2026-04-15 21:56:46 | 2.1% | -5.2% | 5.1% |
| 6 | TTM 2025-12-31 | $28,063M | $441M | $0.79 | 2026-02-02 08:32:56 | 0.0% | 0.0% | -3.7% |
EPS
Forecasts
Y/Y % Change
LUV Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 74.5% | 50.8% | 9.6% | 5.3% | 2.1% | 14.9% | 3.9% | 23.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -131.8% | -44.8% | -13.7% | 0.0% | -5.2% | 203.0% | 79.0% | 12.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
Expenses
| Year | Revenue ($) | 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 |
|---|---|---|---|---|---|---|
| $41.70 | 4.3% | Nicks Growth: 3% Nick's Expected Margin: 2% FINVIZ Growth: 77% |
Nicks: 9 Finviz: 2341 |
Nick's: 0.176 | 0.7 | 52.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.79 EPS | TTM | $6.94 | -83.3% | $1849.18 | 4334.5% |
| $2.72 EPS | 2026 | $23.91 | -42.7% | $6366.78 | 15168.1% |
| $4.87 EPS | 2027 | $42.80 | 2.6% | $11399.35 | 27236.6% |
Implied Growth
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 22.21% | 9.15% | 21.86% | 11.12% | 1.86% | 3.56% | 22.23% | 3.36% | 66.7% | 13.8% |
| 3 Years | 22.21% | 9.15% | 21.86% | 11.12% | 1.86% | 3.56% | 22.23% | 3.36% | 66.7% | 13.8% |
| 5 Years | 22.21% | 9.15% | 21.86% | 11.12% | 1.86% | 3.56% | 22.23% | 3.36% | 66.7% | 13.8% |
| 10 Years | 22.21% | 9.15% | 21.86% | 11.12% | 1.86% | 3.56% | 22.23% | 3.36% | 66.7% | 13.8% |