SKYWEST INC (SKYW)
Air Transportation, Scheduled · Industrials · $3.7B
Intrinsic Value (Consensus)
$119.61
Current Price
$92.02
Margin of Safety
+30%
30% Below Intrinsic Value
Value: $120
Price: $92
Valuation Model Estimates
Current Price: $92.02
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%.
Health Score
B
70
Profitability
22/25
Strength
19/25
Valuation
19/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Strong earnings growth (20% YoY)
High free cash flow yield (24.3%) — generating lots of cash relative to price
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
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance