Frontier Group Holdings

Mounting Regulations And Declining US Leisure Demand Will Erode Profitability

AnalystLowTarget

Not Invested

Consensus Narrative from 9 Analysts

Published

30 Aug 25

Updated

30 Aug 25

AnalystLowTarget's Fair Value

US$3.00

87.0% overvalued

30 Aug

US$5.61

57.6%

15.7%

57.6%

15.7%

Edit anytime before Aug 30 10:09 PM. Then post Updates to your followers.

Author's Valuation

US$3.0

87.0% overvalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

US$3.0

87.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.51%

Airlines revenue growth rate

167.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.32%

Calculation

US$195.36m

Earnings '28

5.14x

PE Ratio '28

US$1.00b

Market Cap '28

US$1.00b

Market Cap '28

236.71m

No. shares '28

US$4.24

Share Price '28

US$4.24 Share Price '28

Discounted to 2025 @ 12.32% p.a.

US$2.99

Fair Value '25