Is ULCC undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of Frontier Group Holdings Inc (ULCC) is 24.30 USD. This ULCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.47 USD, the upside of Frontier Group Holdings Inc is 344.20%. This means that ULCC is undervalued by 344.20%.

The range of the Intrinsic Value is 14.35 - 104.27 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	14.35 - 104.27	24.30	344.2%
DCF (Growth 10y)	20.01 - 142.53	33.64	515.0%
DCF (EBITDA 5y)	10.96 - 12.50	11.61	112.2%
DCF (EBITDA 10y)	15.48 - 19.14	17.08	212.2%
Fair Value	9.35 - 9.35	9.35	70.95%
P/E	4.25 - 5.46	4.72	-13.7%
EV/EBITDA	4.80 - 5.59	5.25	-4.0%
EPV	7.00 - 9.95	8.47	54.9%
DDM - Stable	4.52 - 23.45	13.98	155.6%
DDM - Multi	12.16 - 49.98	19.67	259.6%