The Discounted Cash Flow (DCF) valuation of Sun Country Airlines Holdings Inc (SNCY) is 22.00 USD. With the latest stock price at 15.76 USD, the upside of Sun Country Airlines Holdings Inc based on DCF is 39.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 16.34 - 30.88 | 22.00 |
| Upside | 3.7% - 95.9% | 39.6% |