Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 ·
Decision snapshot: KRC 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 KRC's multiple
Needs KRC P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple premium
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: KRC FY 2025 (ended Dec 31, 2025) · LUV 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 45% equity / 55% debt · EV / Revenue 8.46x · EV / EBITDA 20.44x
Capital structure 81% equity / 19% debt · EV / Revenue 0.74x · EV / EBITDA 20.96x
LUV carries the larger enterprise value at $20.73B against $9.41B; LUV trades on the lower EV / Revenue multiple (0.74x vs 8.46x); KRC on the lower EV / EBITDA (20.44x vs 20.96x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
KILROY REALTY CORP · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
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
0.97x
0.57x
Net debt / EBITDA
Leverage against operating earnings
11.06x
1.36x
Cash and equivalents
Liquid reserves on the balance sheet
$179.32M
$3.23B
Total debt
Interest-bearing obligations outstanding
$5.27B
$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.
BXP, Inc.
KRC vs BXP
ALEXANDRIA REAL ESTATE EQUITIES, INC.
KRC vs ARE
SL GREEN REALTY CORP
KRC vs SLG
HIGHWOODS PROPERTIES, INC.
KRC vs HIW
Douglas Emmett Inc
KRC vs DEI
American Airlines Group Inc.
KRC vs AAL
DELTA AIR LINES, INC.
KRC vs DAL
United Airlines Holdings, Inc.
KRC vs UAL
JETBLUE AIRWAYS CORP
KRC vs JBLU
ALASKA AIR GROUP, INC.
KRC vs ALK
Allegiant Travel CO
KRC 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.
