SKYW - NASDAQ

SkyWest, Inc.

SkyWest, Inc.

SKYWยทNASDAQ

$81.19

+0.018%
IndustrialsAirlines, Airports & Air Services

SkyWest, Inc., through its subsidiaries, operates a regional airline in the United States. The company operates through two segment, SkyWest Airlines and SkyWest Leasing. It also leases regional jet aircraft and spare engines to third parties. As of December 31, 2021, the company's fleet consisted of 629 aircraft; and provided scheduled passenger and air freight services with approximately 2,080 total daily departures to various destinations in the United States, Canada, Mexico, and the Caribbean. In addition, it offers airport customer and ground handling services for other airlines. SkyWest, Inc. was incorporated in 1972 and is headquartered in St. George, Utah.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$3.22B
EPS10.6200
P/E Ratio7.65
Earnings Date07/23/2026
SkyWest, Inc.

SkyWest, Inc. Fair Value Envelope

SKYW ยท NASDAQ

Our analysis suggests that SKYW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $81.19, this represents a potential HIDDEN relative to our calculated worth for SkyWest, Inc..

HIDDEN
Intrinsic Value
Current Price: $81.19

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2.7B
+ Cash & Equivalents$0
Firm Value$2.7B
- Debt$2.4B
Equity Value$289.2M
/ Shares Outstanding40,386,524B
DCF Value$7
OVERVALUED BY 91%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$741.1M
$584.0M
$460.2M
$362.7M
$285.8M
$225.3M
$177.5M
$139.9M
$110.3M
$86.9M
Maintenance CapEx
-$103.0M
-$81.2M
-$64.0M
-$50.4M
-$39.7M
-$31.3M
-$24.7M
-$19.4M
-$15.3M
-$12.1M
Owner Earnings
$638.1M
$502.9M
$396.3M
$312.3M
$246.1M
$194.0M
$152.9M
$120.5M
$94.9M
$74.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$590.8M
$431.1M
$314.6M
$229.6M
$167.5M
$122.2M
$89.2M
$65.1M
$47.5M
$34.7M
Terminal Value represents 22.0% of Enterprise Value

Related Guides

Blog Categories

Continue your SKYW research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.