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 13.32x
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 VST $78.16 current versus $269.41 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 VST'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) · VST FY 2025 (ended Dec 31, 2025).
Trendline
Five 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 13.32x
Capital structure 74% equity / 26% debt · EV / Revenue 3.78x · EV / EBITDA 29.27x
VST carries the larger enterprise value at $66.98B against $3.15B; ALGT trades on the lower EV / Revenue multiple (1.21x vs 3.78x); ALGT on the lower EV / EBITDA (13.32x vs 29.27x).
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
Vistra Corp. · implied price per share
Bear
$11.86
Base
$24.38
Bull
$41.28
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
3.46x
Net debt / EBITDA
Leverage against operating earnings
4.28x
7.37x
Cash and equivalents
Liquid reserves on the balance sheet
$805.66M
$785.00M
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
NEXTERA ENERGY INC
ALGT vs NEE
Duke Energy CORP
ALGT vs DUK
SOUTHERN CO
ALGT vs SO
DOMINION ENERGY, INC
ALGT vs D
AMERICAN ELECTRIC POWER CO INC
ALGT vs AEP
EXELON CORP
ALGT vs EXC
$1.82B
$17.64B
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.