SkyWest, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-21.6% vs price
Base Case (Median)
48.1% vs price
Bull Case (75th pct.)
113.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-37.19 | -135.2% | High (40%) |
| PE Comparable | $194.83 | 84.5% | Medium (25%) |
| Growth Trajectory DCF | $385.45 | 265.0% | Medium (20%) |
| Graham Number | $124.24 | 17.7% | High (80%) |
| EV/EBITDA | $256.62 | 143.0% | Medium (20%) |
| EV/FCF | $156.36 | 48.1% | Medium (20%) |
| Earnings Power Value | $41.40 | -60.8% | High (70%) |
Based on 7 out of 8 methods, SKYW appears fairly valued at the current price of $105.60. The base case fair value of $156.36 implies 48.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.