Southwest Airlines Co.

Southwest Airlines Co.

LUVยทNYSE

$40.87

-3.5%
IndustrialsAirlines, Airports & Air Services

Southwest Airlines Co. operates as a passenger airline company that provide scheduled air transportation services in the United States and near-international markets. As of December 31, 2021, the company operated a total fleet of 728 Boeing 737 aircrafts; and served 121 destinations in 42 states, the District of Columbia, and the Commonwealth of Puerto Rico, as well as 10 near-international countries, including Mexico, Jamaica, the Bahamas, Aruba, the Dominican Republic, Costa Rica, Belize, Cuba, the Cayman Islands, and Turks and Caicos. It also provides inflight entertainment and connectivity services on Wi-Fi enabled aircrafts; and Rapid Rewards loyalty program that enables program members to earn points for dollars spent on Southwest base fares. In addition, the company offers a suite of digital platforms to support customers' travel needs, including websites and apps; and SWABIZ, an online booking tool. Further, it provides ancillary services, such as Southwest's EarlyBird Check-In, upgraded boarding, and transportation of pets and unaccompanied minors. The company was incorporated in 1967 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$19.98B
EPS0.8200
P/E Ratio49.84
Earnings Date07/22/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is elevated (P/E 49.8).

Valuation inputs: P/E 49.8, earnings yield +2.0%, momentum -3.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +5.5%, ROIC +1.8%).

Profitability stack: net margin +1.6%, ROE +5.5%, ROIC +1.8%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +72.5%, momentum -3.5%, net margin +1.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

luv

Southwest Airlines Co. Market vs Earnings Trajectory

LUV ยท NYSE
Current Price
$40.87
EPS (TTM)
$1.58

Performance Analysis

EPS Growth

+125.7%

Strong earnings growth indicates robust business expansion and improving profitability.

Price-EPS Relationship

Aligned

Stock price is moving in line with earnings growthโ€”a healthy sign of fundamental-driven valuation.

Stock Price Change

+26.7%

Over the 1Y period, stock price has increased by 26.7%.

P/E Ratio (TTM)

49.8x

Very high P/E suggests premium valuation or high growth expectations.

Key Insight

Strong earnings growth (+125.7%) is outpacing price appreciation (+26.7%), potentially indicating an attractive entry point as the market may not have fully recognized the improving fundamentals.

Southwest Airlines Co.

Southwest Airlines Co. Fair Value Envelope

LUV ยท NYSE

Our analysis suggests that LUV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $40.87, this represents a potential HIDDEN relative to our calculated worth for Southwest Airlines Co..

Intrinsic Value
Current Price: $40.87
3Y-10.0%
5Y-115.0%
10Y-77.0%
3Y+18.0%
5Y+210.0%
10Y+37.0%
3Y-18.0%
5Y-114.0%
10Y-80.0%
3Y-51.0%
5Y-263.0%
10Y-57.0%
3Y+433.0%
5Y-49.0%
10Y-139.0%
3Y-18.0%
5Y-16.0%
10Y+25.0%
Southwest Airlines Co.

Southwest Airlines Co. Profit Bridge

LUV ยท NYSE
Revenue28.06B
Cost of Goods Sold (23.17B)
Gross Profit4.89B
Operating Expenses (4.47B)
Operating Income428.00M
Interest Expense (113.00M)
Other Income/Expense135.00M
Pretax Income563.00M
Income Tax (122.00M)
Net Income441.00M
Net Income
441.00M

Profitability Analysis

Gross Margin

17.4%

Thin margins leave little room for error. Cost management and pricing strategy are critical.

Operating Margin

1.5%

Minimal operating profit suggests high operating costs or pricing challenges. Scalability is concerning.

Net Profit Margin

1.6%

Minimal profitability after all expenses. Limited financial flexibility for reinvestment or shareholder returns.

Effective Tax Rate

21.7%

Moderate tax rate typical for most corporations. Represents standard tax burden on profits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

17.44%
Gross Profit Margin
8%
3Y-13.0%
5Y-184.0%
10Y-43.0%
1.53%
Operating Profit Margin
31%
3Y-64.0%
5Y-104.0%
10Y-91.0%
1.57%
Net Profit Margin
-7%
3Y-31.0%
5Y-105.0%
10Y-86.0%
5.53%
Return on Equity
23%
3Y+10.0%
5Y-116.0%
10Y-79.0%
1.52%
Return on Assets
10%
3Y-
5Y-117.0%
10Y-84.0%
1.79%
Return on Invested Capital
68%
3Y-40.0%
5Y-118.0%
10Y-86.0%
LUV

Southwest Airlines Co. Cash Conversion Engine

LUV ยท NYSE
Net Income441.00M
Depreciation & Amortization1.56B
Stock-Based Compensation0.00
Change in Working Capital-278.00M
Others-3.00M
Capital Expenditures-2.67B
Free Cash Flow-831.00M

Cash Flow Quality Analysis

FCF Conversion Rate

-188.4%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

145.1%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

+48.6%

Strong FCF growth demonstrates improving cash generation and business momentum. Positive signal for sustainability.

Working Capital Impact

-$278.00M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Cash flow concerns: Despite profitability, the company is burning cash. Review working capital management, CapEx levels, and sustainability of current operations.

luv

Southwest Airlines Co. Funding & Solvency Profile

LUV ยท NYSE
Cash & Cash Equivalents3.33B
Net Receivables1.25B
Inventory833.00M
Other Current Assets554.00M
Total Current Assets6 B
Property, Plant & Equipment10.34B
Goodwill & Intangible Assets970.00M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets10 B
Total Assets
17.27B

Financial Health Analysis

Current Ratio

0.48x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

1.51x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

-6515000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

35% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

luv

Southwest Airlines Co. Street Expectations Map

LUV ยท NYSE

Wall Street analysts project that LUV stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 48.74, with estimates ranging from a low of 32.00 to a high of 60.00.

Lowest Target
32.00
-21.70%
Consensus Target
48.74
19.26%
Highest Target
60.00
46.81%

The consensus 1-year price target stands at 48.74, with estimates ranging from a low of 32.00 to a high of 60.00.

Analyst Consensus Analysis

Upside Potential

+19.3%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

57.4% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Risk-Reward Profile

2.16x

Favorable risk-reward. Potential upside significantly exceeds downside risk, offering asymmetric return profile attractive for risk-tolerant investors.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

luv

Southwest Airlines Co. Insider Positioning

LUV ยท NYSE

During the last 12 months, insiders have purchased $57K and sold $307K worth of LUV shares, resulting in $250K of net selling activity.

3 Months

Bought

0

0.00

Sold

118

4.48K

Net Activity

-4K

-$4K

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

8.1K

302.06K

Net Activity

-302K

-$302K

9-12 Months

Bought

1.9K

57.02K

Sold

0

0.00

Net Activity

+57K

+$57K

Top Buyers

1
FS

Feinberg Sarah

Director

1.3K sharesโ€ข1 transactions

$39K

2
SGA

Saretsky Gregg A

Director

600 sharesโ€ข1 transactions

$18K

Top Sellers

1
JJ

Jones Justin

Officer: Evp Operations

8.1K sharesโ€ข1 transactions

$302K

2
ALM

Atherton Lisa M

Director

118 sharesโ€ข1 transactions

$4K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $250K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.19:1

Weak buy/sell ratio. Selling significantly exceeds buyingโ€”monitor for potential fundamental concerns.

Recent Trend (3 Months)

$4K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

Balanced

2 insider buyers and 2 sellers. Equal participation suggests mixed or neutral insider views.

Insider Activity Insight

Persistent selling pressure: Consistent insider selling with weak buy/sell ratio suggests insiders may be capitalizing on current valuation. Exercise caution and review recent earnings quality and management commentary.

0.50%
Dividend Yield
14%
3Y-55.0%
5Y-
10Y+96.0%
ย 

luv Dividend History

LUV
10Y CAGR +16%
Latest $0.18
Annual $0.9
5 year growth trend
Last Period: +0%