As of 2024-12-12, the Intrinsic Value of Sun Country Airlines Holdings Inc (SNCY) is
22.00 USD. This SNCY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 15.76 USD, the upside of Sun Country Airlines Holdings Inc is
39.60%.
The range of the Intrinsic Value is 16.34 - 30.88 USD
22.00 USD
Intrinsic Value
SNCY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.34 - 30.88 |
22.00 |
39.6% |
| DCF (Growth 10y) |
24.78 - 43.09 |
31.93 |
102.6% |
| DCF (EBITDA 5y) |
41.60 - 52.52 |
45.76 |
190.4% |
| DCF (EBITDA 10y) |
50.56 - 67.02 |
57.15 |
262.6% |
| Fair Value |
21.30 - 21.30 |
21.30 |
35.17% |
| P/E |
15.51 - 18.76 |
16.61 |
5.4% |
| EV/EBITDA |
18.79 - 33.09 |
25.92 |
64.5% |
| EPV |
22.11 - 31.68 |
26.90 |
70.7% |
| DDM - Stable |
7.09 - 15.04 |
11.06 |
-29.8% |
| DDM - Multi |
16.15 - 27.30 |
20.35 |
29.2% |
SNCY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
834.33 |
| Beta |
-0.54 |
| Outstanding shares (mil) |
52.94 |
| Enterprise Value (mil) |
1,427.79 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.26% |
| Cost of Debt |
6.89% |
| WACC |
6.35% |