Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: DOC stock price vs LUV: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at LUV's multiple
Needs LUV P/E.
Implied fair value · at DOC's multiple
Needs DOC P/E.
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 premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: DOC FY 2025 (ended Dec 31, 2025) · LUV 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 59% equity / 41% debt · EV / Revenue 8.37x · EV / EBITDA 36.57x
Capital structure 81% equity / 19% debt · EV / Revenue 0.74x · EV / EBITDA 20.96x
DOC carries the larger enterprise value at $23.62B against $20.73B; LUV trades on the lower EV / Revenue multiple (0.74x vs 8.37x); LUV on the lower EV / EBITDA (20.96x vs 36.57x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Healthpeak Properties, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
SOUTHWEST AIRLINES CO. · implied price per share
Latest annual free cash flow must be positive to qualify 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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.31x
0.57x
Net debt / EBITDA
Leverage against operating earnings
14.52x
1.36x
Cash and equivalents
Liquid reserves on the balance sheet
$467.46M
$3.23B
Total debt
Interest-bearing obligations outstanding
$9.85B
$4.58B
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.
WELLTOWER INC.
DOC vs WELL
Ventas, Inc.
DOC vs VTR
ALEXANDRIA REAL ESTATE EQUITIES, INC.
DOC vs ARE
SL GREEN REALTY CORP
DOC vs SLG
American Airlines Group Inc.
DOC vs AAL
DELTA AIR LINES, INC.
DOC vs DAL
United Airlines Holdings, Inc.
DOC vs UAL
JETBLUE AIRWAYS CORP
DOC vs JBLU
ALASKA AIR GROUP, INC.
DOC vs ALK
Allegiant Travel CO
DOC vs ALGT
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.
