Frontier Group Holdings, Inc.

Frontier Group Holdings, Inc.

ULCCยทNASDAQ

$5.77

-1.2%
IndustrialsAirlines, Airports & Air Services

Frontier Group Holdings, Inc., a low-fare airline company, provides air transportation for passengers. The company operates an airline that serves approximately 120 airports throughout the United States and international destinations in the Americas. It offers its services through direct distribution channels, including its website, mobile app, and call center. As of December 31, 2021, the company had a fleet of 110 Airbus single-aisle aircraft comprising, 16 A320ceos, 73 A320neos, and 21 A321ceos. Frontier Group Holdings, Inc. was incorporated in 2013 and is headquartered in Denver, Colorado.

At a Glance

Live Snapshot
Market Cap$1.33B
EPS-0.6000
P/E Ratio-7.87
Earnings Date08/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -7.9).

Valuation inputs: P/E -7.9, earnings yield N/A, momentum -1.2%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -27.9%, ROIC -2.4%).

Profitability stack: net margin -3.7%, ROE -27.9%, ROIC -2.4%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +93.2%, momentum -1.2%, net margin -3.7%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

ulcc

Frontier Group Holdings, Inc. Market vs Earnings Trajectory

ULCC ยท NASDAQ

Loading price and EPS data...

Frontier Group Holdings, Inc.

Frontier Group Holdings, Inc. Fair Value Envelope

ULCC ยท NASDAQ

Our analysis suggests that ULCC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.77, this represents a potential HIDDEN relative to our calculated worth for Frontier Group Holdings, Inc..

Intrinsic Value
Current Price: $5.77
3Y+253.0%
5Y-43.0%
10Y-165.0%
3Y+12.0%
5Y+198.0%
10Y+117.0%
3Y+270.0%
5Y-39.0%
10Y-168.0%
3Y+573.0%
5Y-6.0%
10Y-352.0%
3Y+171.0%
5Y+9.0%
10Y-1106.0%
3Y+60.0%
5Y+103.0%
10Y+540.0%
Frontier Group Holdings, Inc.

Frontier Group Holdings, Inc. Profit Bridge

ULCC ยท NASDAQ
Revenue3.72B
Cost of Goods Sold (2.40B)
Gross Profit1.32B
Operating Expenses (1.47B)
Operating Income-149.00M
Interest Expense (11.00M)
Other Income/Expense15.00M
Pretax Income-134.00M
Income Tax (3.00M)
Net Income-137.00M
Net Income
-137.00M

Profitability Analysis

Gross Margin

35.5%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

-4.0%

Operating losses indicate the core business is unprofitable. Requires restructuring or revenue growth.

Net Profit Margin

-3.7%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Margin squeeze alert: Healthy gross margins but weak operating margins suggest excessive operating expenses. Cost optimization could unlock significant value.

35.50%
Gross Profit Margin
-31%
3Y+319.0%
5Y-214.0%
10Y+16.0%
-4.00%
Operating Profit Margin
-360%
3Y+196.0%
5Y-86.0%
10Y-122.0%
-3.68%
Net Profit Margin
-263%
3Y+231.0%
5Y-80.0%
10Y-132.0%
-27.90%
Return on Equity
-298%
3Y+284.0%
5Y-62.0%
10Y-162.0%
-1.90%
Return on Assets
-237%
3Y+131.0%
5Y-70.0%
10Y-113.0%
-2.40%
Return on Invested Capital
-319%
3Y+132.0%
5Y-67.0%
10Y-111.0%
ULCC

Frontier Group Holdings, Inc. Cash Conversion Engine

ULCC ยท NASDAQ
Net Income-137.00M
Depreciation & Amortization0.00
Stock-Based Compensation0.00
Change in Working Capital-202.00M
Others-186.00M
Capital Expenditures-99.00M
Free Cash Flow-624.00M

Cash Flow Quality Analysis

FCF Conversion Rate

455.5%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

-18.9%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-294.9%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$202.00M

Moderate working capital outflow. Typical for growing businesses, but ensure it's supporting revenue growth, not inefficiency.

Cash Flow Quality Insight

Working capital strain: Significant cash tied up in operations. Monitor receivables collection, inventory turns, and payment terms to optimize cash conversion cycle.

ulcc

Frontier Group Holdings, Inc. Funding & Solvency Profile

ULCC ยท NASDAQ
Cash & Cash Equivalents772.00M
Net Receivables118.00M
Inventory0.00
Other Current Assets208.00M
Total Current Assets1 B
Property, Plant & Equipment5.88B
Goodwill & Intangible Assets27.00M
Long-Term Investments0.00
Other Non-Current Assets15.00M
Total Non-Current Assets6 B
Total Assets
7.02B

Financial Health Analysis

Current Ratio

0.49x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

30.61x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-1140000000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

16% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

ulcc

Frontier Group Holdings, Inc. Street Expectations Map

ULCC ยท NASDAQ

Wall Street analysts project that ULCC stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 6.67, with estimates ranging from a low of 6.00 to a high of 8.00.

Lowest Target
6.00
3.99%
Consensus Target
6.67
15.60%
Highest Target
8.00
38.65%

The consensus 1-year price target stands at 6.67, with estimates ranging from a low of 6.00 to a high of 8.00.

Analyst Consensus Analysis

Upside Potential

+15.6%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

30.0% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

ulcc

Frontier Group Holdings, Inc. Insider Positioning

ULCC ยท NASDAQ

During the last 12 months, insiders have sold $5.37M worth of ULCC shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

96.6K

513.77K

Net Activity

-514K

-$514K

3-6 Months

Bought

0

0.00

Sold

210.0K

1.20M

Net Activity

-1.2M

-$1.20M

6-9 Months

Bought

0

0.00

Sold

103.8K

524.38K

Net Activity

-524K

-$524K

9-12 Months

Bought

0

0.00

Sold

557.1K

3.14M

Net Activity

-3.1M

-$3.14M

Top Buyers

No buying activity

Top Sellers

1
BB

Biffle Barry

Director, Officer: Ceo

723.9K sharesโ€ข6 transactions

$4.03M

2
DH

Diamond Howard

Officer: Evp, Legal & Corporate Affairs

93.2K sharesโ€ข3 transactions

$527K

3
STJ

Stedke Trevor J.

Officer: Sr. Vice President, Operations

83.1K sharesโ€ข1 transactions

$450K

4
GRJ

Genise Robert J.

Director

30.0K sharesโ€ข1 transactions

$166K

5
SS

Schuller Steve

Officer: Svp, Human Resources

20.0K sharesโ€ข3 transactions

$120K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $5.37M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$514K

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

5 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
3Y-
5Y-
10Y-100.0%
ย 

ulcc Dividend History

ULCC
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%