The Discounted Cash Flow (DCF) valuation of Sun Country Airlines Holdings Inc (SNCY) is 23.21 USD. With the latest stock price at 15.95 USD, the upside of Sun Country Airlines Holdings Inc based on DCF is 45.5%.
Based on the latest price of 15.95 USD and our DCF valuation, Sun Country Airlines Holdings Inc (SNCY) is a buy. buying SNCY stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.3% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 14.43 - 45.22 | 23.21 |
| Upside | -9.5% - 183.5% | 45.5% |