ULCC
Frontier Group Holdings Inc
Price:  
3.96 
USD
Volume:  
3,655,653.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ULCC Intrinsic Value

191.20 %
Upside

What is the intrinsic value of ULCC?

As of 2025-07-08, the Intrinsic Value of Frontier Group Holdings Inc (ULCC) is 11.53 USD. This ULCC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.96 USD, the upside of Frontier Group Holdings Inc is 191.20%.

The range of the Intrinsic Value is 8.16 - 20.99 USD

Is ULCC undervalued or overvalued?

Based on its market price of 3.96 USD and our intrinsic valuation, Frontier Group Holdings Inc (ULCC) is undervalued by 191.20%.

3.96 USD
Stock Price
11.53 USD
Intrinsic Value
Intrinsic Value Details

ULCC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.16 - 20.99 11.53 191.2%
DCF (Growth 10y) 10.98 - 28.11 15.51 291.8%
DCF (EBITDA 5y) 8.92 - 10.77 9.71 145.1%
DCF (EBITDA 10y) 11.46 - 15.47 13.19 233.0%
Fair Value 7.47 - 7.47 7.47 88.55%
P/E 3.44 - 4.12 3.77 -4.9%
EV/EBITDA 4.08 - 4.77 4.41 11.4%
EPV 5.36 - 8.16 6.76 70.6%
DDM - Stable 2.11 - 5.49 3.80 -4.0%
DDM - Multi 6.59 - 13.76 8.96 126.2%

ULCC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 901.61
Beta 1.83
Outstanding shares (mil) 227.68
Enterprise Value (mil) 722.61
Market risk premium 4.60%
Cost of Equity 9.41%
Cost of Debt 8.19%
WACC 8.10%