investorscraft@gmail.com

Intrinsic Value of Southwest Airlines Co. (LUV)

Previous Close$28.45
Intrinsic Value
Upside potential
Previous Close
$28.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %50.8NaN
Revenue, $23814NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m22797NaN
Operating income, $m1017NaN
EBITDA, $m2368NaN
Interest expense (income), $mNaN
Earnings before tax, $m728NaN
Tax expense, $m189NaN
Net income, $m539NaN

BALANCE SHEET

Cash and short-term investments, $m12292NaN
Total assets, $m37366NaN
Adjusted assets (=assets-cash), $m25074NaN
Average production assets, $m18850NaN
Working capital, $m4430NaN
Total debt, $m9431NaN
Total liabilities, $m26679NaN
Total equity, $m10687NaN
Debt-to-equity ratio0.882NaN
Adjusted equity ratio-0.053NaN

CASH FLOW

Net income, $m539NaN
Depreciation, amort., depletion, $m1351NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m3790NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-3924NaN
Free cash flow, $m7714NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m4430
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount