ULCC
Frontier Group Holdings Inc
Price:  
6.01 
USD
Volume:  
1,282,641.00
United States | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ULCC WACC - Weighted Average Cost of Capital

The WACC of Frontier Group Holdings Inc (ULCC) is 7.6%.

The Cost of Equity of Frontier Group Holdings Inc (ULCC) is 6.95%.
The Cost of Debt of Frontier Group Holdings Inc (ULCC) is 13.95%.

Range Selected
Cost of equity 5.90% - 8.00% 6.95%
Tax rate 26.60% - 33.30% 29.95%
Cost of debt 4.00% - 23.90% 13.95%
WACC 5.1% - 10.1% 7.6%
WACC

ULCC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.45 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.00%
Tax rate 26.60% 33.30%
Debt/Equity ratio 0.36 0.36
Cost of debt 4.00% 23.90%
After-tax WACC 5.1% 10.1%
Selected WACC 7.6%