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.)
-15.5% vs price
Base Case (Median)
37.9% vs price
Bull Case (75th pct.)
149.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $10.50 | -88.6% | High (40%) |
| PE Comparable | $201.64 | 119.8% | Medium (25%) |
| Growth Trajectory DCF | $375.69 | 309.5% | Medium (20%) |
| Graham Number | $126.52 | 37.9% | High (80%) |
| EV/EBITDA | $256.95 | 180.1% | Medium (20%) |
| EV/FCF | $114.40 | 24.7% | Medium (20%) |
| Earnings Power Value | $40.71 | -55.6% | High (70%) |
Based on 7 out of 8 methods, SKYW appears fairly valued at the current price of $91.75. The base case fair value of $126.52 implies 37.9% 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.