DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Southwest Airlines Co. (LUV)

Industrials | Airlines, Airports & Air Services

Today's Price

$42.43

Today's Fair Value

$17.46 -58.85%

Margin of Safety

-143.01%

Projected Value (5Y)

$28.12 -33.73%

Dividends Paid (5Y)

$5.45

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: -25.18% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.29% | CAGR (5y): -0.25%

Dividend Growth Rate

Regression: 18.03% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 35.5x)

Discount Rate