Allegiant Travel Co
$3.15B- Market cap
- $2.14B
- Debt
- +$1.82B
- Cash
- −$805.66M
Capital structure 54% equity / 46% debt · EV / Revenue 1.21x · EV / EBITDA 13.33x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt cap
Decision snapshot: ALGT stock price at discount vs KRC $78.18 current versus $370.17 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at KRC's multiple
Implied fair value · at ALGT's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ALGT FY 2025 (ended Dec 31, 2025) · KRC FY 2025 (ended Dec 31, 2025).
Trendline
Eight fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 54% equity / 46% debt · EV / Revenue 1.21x · EV / EBITDA 13.33x
Capital structure 45% equity / 55% debt · EV / Revenue 8.46x · EV / EBITDA 20.45x
KRC carries the larger enterprise value at $9.41B against $3.15B; ALGT trades on the lower EV / Revenue multiple (1.21x vs 8.46x); ALGT on the lower EV / EBITDA (13.33x vs 20.45x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Allegiant Travel Co · implied price per share
Bear
-$52.81
Base
-$52.25
Bull
-$51.53
KILROY REALTY CORP · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.73x
0.97x
Net debt / EBITDA
Leverage against operating earnings
4.28x
11.06x
Cash and equivalents
Liquid reserves on the balance sheet
$805.66M
$179.32M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
JETBLUE AIRWAYS CORP
ALGT vs JBLU
ALASKA AIR GROUP, INC.
ALGT vs ALK
SOUTHWEST AIRLINES CO
ALGT vs LUV
American Airlines Group Inc.
ALGT vs AAL
BXP, Inc.
ALGT vs BXP
ALEXANDRIA REAL ESTATE EQUITIES, INC.
ALGT vs ARE
SL GREEN REALTY CORP
ALGT vs SLG
HIGHWOODS PROPERTIES, INC.
ALGT vs HIW
Douglas Emmett Inc
ALGT vs DEI
$1.82B
$5.27B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.