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