{
  "docId": "019dd923-622c-750b-8b9c-8bc9f8f954bc",
  "docSlug": "0c8bae70d86d",
  "documentTitle": "Southwest Airlines (LUV)",
  "authorId": "02_Elliott_Management",
  "authorName": "Elliott",
  "documentKindSlug": "activist-deck",
  "documentKindLabel": "Activist deck",
  "sourceTypeSlug": "activist_investor",
  "sourceTypeLabel": "Activist investor",
  "presentationDate": "2024-06-10 00:00:00",
  "orientation": "landscape",
  "aspectRatio": 1.3333334,
  "pageNumber": 47,
  "pageCount": 51,
  "prevPage": 46,
  "nextPage": 48,
  "slideType": "valuation_table",
  "function": "quantify_opportunity",
  "density": "overcrowded",
  "nDataPoints": 120,
  "notes": "The slide uses a 'Best-in-Class' highlight column to anchor the valuation thesis.",
  "elementsJson": [
    "headline_text",
    "subtitle_text",
    "callout_box",
    "valuation_table",
    "comparison_table",
    "footnote"
  ],
  "metadataConfidence": 1,
  "imagePath": null,
  "slideHref": "/slides/019dd923-622c-750b-8b9c-8bc9f8f954bc/47",
  "deckHref": "/decks/019dd923-622c-750b-8b9c-8bc9f8f954bc",
  "deckJsonHref": "/decks/019dd923-622c-750b-8b9c-8bc9f8f954bc.json",
  "deckAnchorHref": "/decks/019dd923-622c-750b-8b9c-8bc9f8f954bc#slide-47",
  "components": [
    {
      "bbox": {
        "h": 0.25,
        "w": 0.25,
        "x": 0.05,
        "y": 0.22
      },
      "kind": "callout",
      "text": "Southwest's return to best-in-class margins should drive substantial share price upside of 67% - 87% and c.$3B - 4B of annual free cash flow",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a569847a-fcd3-4d3c-b337-203087dbfee2",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.25,
        "x": 0.05,
        "y": 0.55
      },
      "kind": "callout",
      "text": "This upside is eminently achievable and may actually be conservative with strong execution; on a pro forma basis Southwest's relative margin performance vs. 2018 would still be in-line with or worse than peers",
      "attrs": null,
      "subkind": "primary",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "dbaa2942-9e6e-42c7-af05-395a8805cbd6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "callout",
      "text": "Southwest’s return to best-in-class margins should drive substantial share price upside of 67% - 87% and c.$3B - 4B of annual free cash flow",
      "attrs": null,
      "subkind": null,
      "toolName": "Visual emphasis",
      "toolSlug": "visual-emphasis",
      "confidence": null,
      "componentId": "019dd952-e6ed-775b-bcb2-42855a3b9ff7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": null,
      "kind": "metric",
      "text": "share price upside: 87%",
      "attrs": null,
      "subkind": "primary",
      "toolName": "Quantification",
      "toolSlug": "quantification",
      "confidence": null,
      "componentId": "019dd952-e6ed-775b-bcb2-4635b24867a7",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.9,
        "x": 0.05,
        "y": 0.12
      },
      "kind": "paragraph",
      "text": "We expect 67% - 87% share price upside as Southwest restores its best-in-class margins and we believe a turnaround is eminently achievable",
      "attrs": null,
      "subkind": "paragraph",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "a3273510-de95-47de-bc64-2f05d3a863a6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.03,
        "w": 0.6,
        "x": 0.05,
        "y": 0.95
      },
      "kind": "source-note",
      "text": "Source: Company filings, peer company filings, Bloomberg as of 6/7/2024, Elliott analysis and estimates.",
      "attrs": null,
      "subkind": null,
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "2840aa8b-3c5e-4ef8-8b87-a80c14778345",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.35,
        "w": 0.65,
        "x": 0.32,
        "y": 0.55
      },
      "kind": "table",
      "text": "2025E Margin and EBITDAR vs. 2018 Levels Relative to Peers table.",
      "attrs": null,
      "subkind": "data",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "3fc096fe-d689-43b4-81a9-c88ba956096f",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.25,
        "w": 0.65,
        "x": 0.32,
        "y": 0.22
      },
      "kind": "table",
      "text": "Share Price Upside table showing 2025E Revenue, EBITDA, TEV, and share price sensitivity to margin expansion.",
      "attrs": null,
      "subkind": "valuation",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "4fa2cedd-477c-41a6-8825-4d56b8acb7d6",
      "frameworkName": null,
      "frameworkSlug": null
    },
    {
      "bbox": {
        "h": 0.05,
        "w": 0.6,
        "x": 0.05,
        "y": 0.05
      },
      "kind": "title",
      "text": "The Opportunity at Southwest",
      "attrs": null,
      "subkind": "headline",
      "toolName": null,
      "toolSlug": null,
      "confidence": null,
      "componentId": "98938877-f760-4d9a-b53a-4d439b9e11c2",
      "frameworkName": null,
      "frameworkSlug": null
    }
  ],
  "metrics": [],
  "tools": [],
  "frameworks": [
    {
      "name": "valuation-bridge",
      "slug": null,
      "matchId": "f16fe5cb-b35d-4d62-8257-61b95b79ea1c",
      "evidence": "Sensitivity analysis of share price based on margin expansion",
      "confidence": 0.8
    }
  ],
  "arcBeats": [
    {
      "to": 49,
      "from": 41,
      "beatId": "c2c63c0a-7d59-4bc3-89eb-0abf4835231c",
      "arcName": "Problem-Agitate-Solution",
      "arcSlug": "problem-agitate-solution",
      "beatName": "Solution",
      "beatSlug": "problem-agitate-solution-solution-provide-relief",
      "evidence": "Slides 41-49 propose a solution, including new leadership and a comprehensive business review",
      "position": 2,
      "confidence": 0.9,
      "parentBeatName": "Resolution",
      "parentBeatSlug": "resolution"
    }
  ],
  "loops": [],
  "imagePathAlt": null,
  "thumbSrc": null,
  "thumbSrcAlt": null,
  "locked": true
}