SNCY - NASDAQ
Sun Country Airlines Holdings, Inc.
$16.17
+0.0000%Sun Country Airlines Holdings, Inc., an air carrier company, provides scheduled passenger, air cargo, charter air transportation, and related services in the United States, Latin America, and internationally. As of December 31, 2021, the company operated a fleet of 48 aircraft, including 36 passenger and 12 cargo aircraft. Sun Country Airlines Holdings, Inc. was founded in 1983 and is headquartered in Minneapolis, Minnesota.
At a Glance
Live SnapshotSun Country Airlines Holdings, Inc. Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $112.3M | $80.2M | $57.4M | $41.0M | $29.3M | $20.9M | $15.0M | $10.7M | $7.6M | $5.5M |
| Maintenance CapEx | -$10.4M | -$7.5M | -$5.3M | -$3.8M | -$2.7M | -$1.9M | -$1.4M | -$995.4K | -$711.4K | -$508.5K |
| Owner Earnings | $101.8M | $72.8M | $52.0M | $37.2M | $26.6M | $19.0M | $13.6M | $9.7M | $6.9M | $5.0M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $94.3M | $62.4M | $41.3M | $27.3M | $18.1M | $12.0M | $7.9M | $5.2M | $3.5M | $2.3M |
Related Guides
Continue your SNCY research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.