SKYWEST INC (SKYW)
Air Transportation, Scheduled · Industrials · $8.6B
Intrinsic Value (Consensus)
$119.61
Current Price
$207.00
Margin of Safety
-42.2%
42.2% Above Intrinsic Value
Value: $120
Price: $207
Valuation Model Estimates
Current Price: $207.00
DCF (Discounted Cash Flow)
$1028.82
Graham Number
$124.29
Earnings Power Value
$100.49
Relative Value (P/E)
$207.00
Dividend Discount Model
$46.67
Consensus Value
$119.61
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $10.35
- EPS (Forward)
- $12.42
- Book Value
- $66.33
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 15.6%
- Debt/Equity
- 93%
- Revenue Growth
- -7.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance