Three independent discounted-cash-flow-style models value Southwest Airlines Co. every trading day. 0 of 3 currently price LUV above its market price.
| Free Cash Flow model | $-716.23 |
| Excess Profit model | $-781.24 |
| Residual Earnings model | $0.74 |
| Dividend Discount model | $16.94 |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +2.6% |
| Net debt / EBITDA | 4.0× |
| Gross margin | +17.4% |
| Revenue CAGR | +5.6% |
| Cash conversion | 4.2× |
| Dividend yield | +1.7% |
| Buyback yield | +9.7% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open LUV in StockKitty