CVE Valuation Report | Mar 22, 2026
LUV
SOUTHWEST AIRLINES CO
10-K · Filed 2026-02-05
C
$15
$20
$25
$30
$35
$40
$45
$50
1Y
FV
.
.
.
MKT
.
.
Fair Value
$20.44
1Y Target
MKT. PRICE
$39.41
Model Blend
MODERATE agreement · 35% spread
Comps$26.69 · 45%
Residual Income$12.96 · 40%
ROIC Fade$15.32 · 12%
EV/Rev$39.93 · 4%
Trailing Rev Growth
2.1%
Model Implied Rev CAGR
Market Cap
$19B
ClarVal Report
Mar 22, 2026
9:40 PM EDT
Get the Full Report
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
LUV Valuation Summary

Based on Clarity's multi-model valuation engine, SOUTHWEST AIRLINES CO (LUV) has an estimated fair value of $20.44 per share, compared to its current market price of $39.41. The stock is currently trading 48.1% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 4 independent models — including Comparable Companies, Residual Income, ROIC Fade, and 1 more. The primary weight is given to the Comparable Companies model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 4 models show moderate agreement with a 35% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 6.3% probability that the stock is trading below its intrinsic value, with a median simulated value of $17.59.

SOUTHWEST AIRLINES CO is classified under the Airline sector, and this valuation is based on 10-K · Filed 2026-02-05 filings sourced directly from SEC EDGAR. All models use trailing twelve month financials where available, with sector-appropriate growth and discount rate assumptions.

Not financial advice. For educational and research purposes only.
Updated Mar 22, 2026, 9:40 PM EDT · Powered by Clarity Valuation Engine · Methodology

SOUTHWEST AIRLINES CO (LUV) Valuation Summary

Clarity's 6-model valuation engine estimates SOUTHWEST AIRLINES CO (LUV) at $20.44 per share, compared to the current market price of $39.41. This represents a 48.1% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from SOUTHWEST AIRLINES CO's 10-K · Filed 2026-02-05 filing, classified in the Airline sector with high confidence. Model agreement is MODERATE with a 35% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.