The Discounted Cash Flow (DCF) valuation of Frontier Group Holdings Inc (ULCC) is 11.41 USD. With the latest stock price at 4.12 USD, the upside of Frontier Group Holdings Inc based on DCF is 177.0%.
Based on the latest price of 4.12 USD and our DCF valuation, Frontier Group Holdings Inc (ULCC) is a buy. buying ULCC stocks now will result in a potential gain of 177.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 10.1% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.05 - 21.02 | 11.41 |
| Upside | 95.3% - 410.1% | 177.0% |