The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$127.37Fair value$235.72Bull$435.66
FairClose
52-week traded range
52W low $78.4052W high $115.94
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
SkyWest, Inc. closed at $96.14, 59.2% below the consensus fair value of $235.72 drawn from 8 valuation models.
Financial DNA score 74/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$435.66
+353.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$127.37
+32.5%
√(22.5 × EPS × BVPS)
EPS=10.35, BVPS=69.67
P/E Fair Value
$207.00
+115.3%
EPS × 20x (sector P/E)
EPS=10.35, Sector P/E=20x
Peter Lynch (PEG)
$216.11
+124.8%
EPS × Growth% (PEG = 1 is fair)
EPS=10.35, g=20.9%
EV/EBITDA
$372.42
+287.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=982.34M
Book Value (P/B)
$165.63
+72.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=69.67, ROE=15.5%, g=6%, r=10%
Reverse DCF
$96.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.4% | Historical: 20.9%
Margin of Safety
$192.51
+100.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=256.68, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.