The Discounted Cash Flow (DCF) valuation of Frontier Group Holdings Inc (ULCC) is (4.30) USD. With the latest stock price at 3.79 USD, the upside of Frontier Group Holdings Inc based on DCF is -213.4%.
Based on the latest price of 3.79 USD and our DCF valuation, Frontier Group Holdings Inc (ULCC) is a sell. selling ULCC stocks now will result in a potential gain of 213.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (7.55) - (3.14) | (4.30) |
| Upside | -299.1% - -182.9% | -213.4% |