The Discounted Cash Flow (DCF) valuation of Frontier Group Holdings Inc (ULCC) is 11.32 USD. With the latest stock price at 6.31 USD, the upside of Frontier Group Holdings Inc based on DCF is 79.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 10.0% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 6.38 - 66.92 | 11.32 |
| Upside | 1.1% - 960.6% | 79.4% |