US · SKYW
SkyWest, Inc.
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Saint George, UT 84790
- Website
- inc.skywest.com
Price · as of 2025-12-31
$83.54
Market cap 4.21B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $95.90 | +14.8% |
| Intrinsic Value(DCF) | $160.05 | +91.58% |
| Graham-Dodd Method(GD) | $121.25 | +45.14% |
| Graham Formula(GF) | $238.83 | +185.89% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $10.29 | $54.84 | $5.45 | $20.51 | $0.00 |
| 2012 | $13.91 | $16.95 | $8.80 | $29.76 | $5.08 |
| 2013 | $12.10 | $20.29 | $3.34 | $31.07 | $2.07 |
| 2014 | $14.60 | $30.14 | $4.80 | $22.57 | $0.00 |
| 2015 | $19.03 | $29.61 | $10.27 | $38.60 | $9.05 |
| 2016 | $34.78 | $37.69 | $6.72 | $7.85 | $0.00 |
| 2017 | $56.74 | $51.92 | $25.27 | $70.91 | $67.31 |
| 2018 | $49.34 | $54.19 | $28.35 | $59.14 | $60.44 |
| 2019 | $40.61 | $45.52 | $22.32 | $69.18 | $4.47 |
| 2020 | $60.00 | $54.22 | $21.40 | $37.87 | $3.23 |
| 2021 | $25.33 | $37.75 | $30.91 | $56.15 | $76.75 |
| 2022 | $19.49 | $39.44 | $30.63 | $53.66 | $26.64 |
| 2023 | $67.59 | $57.37 | $29.07 | $52.01 | $4.56 |
| 2024 | $88.07 | $90.82 | $311.58 | $99.94 | $220.21 |
| 2025 | $101.71 | $95.90 | $431.37 | $121.25 | $238.83 |
AI valuation
Our deep-learning model estimates SkyWest, Inc.'s (SKYW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $95.90
- Current price
- $83.54
- AI upside
- +14.8%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$160.05
+91.58% upside
Graham-Dodd
$121.25
+45.14% upside
Graham Formula
$238.83
+185.89% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SKYW | SkyWest, Inc. | $83.54 | 4.21B | +15% | +92% | +45% | +186% | 9.57 | 1.49 | 1.01 | 5.59 | 28.83 | 1.49 | 61.58% | 15.22% | 10.55% | 16.62% | 10.64% | 5.90% | 0.87 | 5.92 | 0.65 | 0.42 | 2.31 | 3320.00% | 1503.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 3.43% | 9.36 | — | 1.43 | 1.26 |
| ALK | Alaska Air Group, Inc. | $51.60 | 5.92B | -11% | -38% | -68% | -52% | 58.66 | 1.42 | 0.41 | 8.22 | — | 10.11 | 59.66% | 2.13% | 0.70% | 2.36% | 2.42% | 0.50% | 1.67 | 1.25 | 0.50 | 0.41 | 4.84 | -7175.00% | 2134.00% | -28525.00% | -5.78% | 0.19 | -3.95% | 0.00% | 0.00% | 0.00% | 35.10 | -31.37 | 0.75 | 1.12 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| CPA | Copa Holdings, S.A. | $138.61 | 5.72B | +35% | +94% | -62% | +52% | 8.11 | 1.96 | 1.51 | 5.63 | 68.20 | 2.04 | 31.65% | 22.64% | 18.56% | 26.09% | 19.77% | 10.90% | 0.92 | 8.32 | 1.23 | 1.07 | 1.84 | 1189.00% | 498.00% | -953.00% | 5.66% | 0.78 | 8.59% | 4.88% | 39.60% | 5.04% | 8.15 | 21.66 | 1.84 | 2.48 |
| EOSE | Eos Energy Enterprises, I… | $5.70 | 1.36B | +1,283% | -46% | — | — | -1.59 | -2.10 | 13.48 | -1.92 | -3.37 | -2.08 | -125.95% | -225.47% | -849.06% | 107.49% | 39.87% | -169.29% | -1.14 | -19.32 | 4.94 | 4.10 | -0.28 | 4703.00% | 63179.00% | 4163.00% | -17.22% | -1.47 | 41.03% | 0.00% | 0.00% | 0.00% | -7.01 | -6.81 | 15.81 | 0.51 |
| MDU | MDU Resources Group, Inc. | $20.68 | 4.23B | -27% | -52% | -20% | -35% | 22.37 | 1.54 | 2.27 | 13.27 | — | 1.75 | 21.59% | 15.49% | 10.15% | 6.97% | 5.06% | 2.57% | 0.99 | 2.70 | 0.84 | 0.42 | 5.16 | -3212.00% | 666.00% | 145369.00% | -7.48% | 0.69 | -6.12% | 0.00% | 0.00% | 0.00% | 24.01 | -21.88 | 3.72 | 1.06 |
| MWA | Mueller Water Products, I… | $29.93 | 4.68B | +22% | -63% | -74% | -32% | 20.00 | 3.91 | 2.68 | 12.82 | 30.83 | 6.55 | 36.14% | 18.23% | 13.41% | 21.40% | 19.86% | 11.03% | 0.46 | 13.03 | 3.54 | 2.22 | 0.07 | 6486.00% | 875.00% | -1014.00% | 4.49% | 0.76 | 17.38% | 1.09% | 21.90% | 5.33% | 14.79 | 22.41 | 2.70 | 4.28 |
| OMAB | Grupo Aeroportuario del C… | $122.16 | 5.9B | +11% | -42% | — | -31% | 19.81 | 9.40 | 6.63 | 11.85 | 236.25 | -11.64 | 75.58% | 56.01% | 33.46% | 49.36% | 29.98% | 18.37% | 1.21 | — | 1.32 | 1.09 | 1.07 | 839.00% | 591.00% | 2535.00% | 6.96% | 1.59 | 35.12% | 4.22% | 83.70% | 4.23% | 13.01 | 15.79 | 7.29 | 5.28 |
| PL | Planet Labs PBC | $24.14 | 7.67B | +10% | -89% | — | — | -7.52 | 2.10 | 3.79 | -12.60 | — | 3.34 | 57.18% | -47.52% | -50.42% | -25.68% | -48.56% | -18.45% | 0.05 | — | 2.13 | 2.00 | 1.81 | -1600.00% | 1072.00% | -3699.00% | -6.34% | -0.10 | -24.53% | 0.00% | 0.00% | 4.76% | -6.19 | -12.25 | 2.94 | 0.31 |
| SPR | Spirit AeroSystems Holdin… | $39.50 | 4.64B | -66% | -66% | — | — | -1.82 | -1.48 | 0.62 | -5.89 | -0.84 | -1.14 | -21.73% | -28.28% | -33.88% | 137.06% | -70.33% | -31.20% | -2.05 | -5.05 | 1.05 | 0.48 | -3.26 | 21592.00% | 444.00% | 24066.00% | -32.76% | -0.31 | -50.20% | 0.00% | 0.00% | 0.00% | -4.89 | -6.85 | 1.38 | 0.03 |
| WSC | WillScot Holdings Corpora… | $21.61 | 3.93B | +42% | -59% | — | — | -74.93 | 4.64 | 1.74 | 13.56 | — | -6.35 | 46.79% | 21.43% | -2.32% | -5.65% | 9.38% | -0.89% | 4.84 | 2.20 | 0.86 | 0.67 | 6.91 | -29333.00% | -477.00% | 18117.00% | 18.58% | 1.25 | 14.80% | 1.29% | -96.50% | 3.80% | 16.57 | 10.98 | 3.55 | 0.94 |
About SkyWest, Inc.
SkyWest, Inc., through its subsidiaries, operates a regional airline in the United States. The company operates through two segment, SkyWest Airlines and SkyWest Leasing. It also leases regional jet aircraft and spare engines to third parties. As of December 31, 2021, the company's fleet consisted of 629 aircraft; and provided scheduled passenger and air freight services with approximately 2,080 total daily departures to various destinations in the United States, Canada, Mexico, and the Caribbean. In addition, it offers airport customer and ground handling services for other airlines. SkyWest, Inc. was incorporated in 1972 and is headquartered in St. George, Utah.
- CEO
- Russell A. Childs
- Employees
- 12.88K
- Beta
- 1.60
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($160.05 ÷ $83.54) − 1 = +91.58% (DCF, example).