image
Industrials - Airlines, Airports & Air Services - NASDAQ - US
$ 4.14
-1.67 %
$ 943 M
Market Cap
13.73
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jul, 22, 2025.

The intrinsic value of one ULCC stock under the worst case scenario is HIDDEN Compared to the current market price of 4.14 USD, Frontier Group Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 22, 2025.

The intrinsic value of one ULCC stock under the base case scenario is HIDDEN Compared to the current market price of 4.14 USD, Frontier Group Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Jul, 22, 2025.

The intrinsic value of one ULCC stock under the best case scenario is HIDDEN Compared to the current market price of 4.14 USD, Frontier Group Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ULCC

image
$11.0$11.0$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.0Feb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 Jul
FINANCIALS
3.78 B REVENUE
5.18%
58 M OPERATING INCOME
2033.33%
85 M NET INCOME
872.73%
-82 M OPERATING CASH FLOW
68.58%
-75 M INVESTING CASH FLOW
16.67%
288 M FINANCING CASH FLOW
44.72%
912 M REVENUE
-8.98%
-46 M OPERATING INCOME
-102.22%
-43 M NET INCOME
-79.63%
-86 M OPERATING CASH FLOW
-98.85%
-29 M INVESTING CASH FLOW
-0.00%
61 M FINANCING CASH FLOW
-42.45%
Balance Sheet Frontier Group Holdings, Inc.
image
Current Assets 990 M
Cash & Short-Term Investments 740 M
Receivables 93 M
Other Current Assets 157 M
Non-Current Assets 5.16 B
Long-Term Investments 0
PP&E 4.71 B
Other Non-Current Assets 453 M
12.03 %76.55 %7.36 %Total Assets$6.2b
Current Liabilities 1.85 B
Accounts Payable 115 M
Short-Term Debt 925 M
Other Current Liabilities 812 M
Non-Current Liabilities 3.7 B
Long-Term Debt 3.54 B
Other Non-Current Liabilities 154 M
16.67 %14.63 %63.85 %Total Liabilities$5.5b
EFFICIENCY
Earnings Waterfall Frontier Group Holdings, Inc.
image
Revenue 3.78 B
Cost Of Revenue 1.84 B
Gross Profit 1.94 B
Operating Expenses 1.88 B
Operating Income 58 M
Other Expenses -27 M
Net Income 85 M
4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m004b(2b)2b(2b)58m27m85mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
51.31% GROSS MARGIN
51.31%
1.54% OPERATING MARGIN
1.54%
2.25% NET MARGIN
2.25%
14.07% ROE
14.07%
1.38% ROA
1.38%
1.10% ROIC
1.10%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Frontier Group Holdings, Inc.
image
300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)(600m)(600m)2015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 85 M
Depreciation & Amortization 72 M
Capital Expenditures -76 M
Stock-Based Compensation 16 M
Change in Working Capital 37 M
Others -282 M
Free Cash Flow -158 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Frontier Group Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for ULCC of $5.99 , with forecasts ranging from a low of $3 to a high of $8.5 .
ULCC Lowest Price Target Wall Street Target
3 USD -27.54%
ULCC Average Price Target Wall Street Target
5.99 USD 44.60%
ULCC Highest Price Target Wall Street Target
8.5 USD 105.31%
Price
Max Price Target
Min Price Target
Average Price Target
111110109988776655443322Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Frontier Group Holdings, Inc.
image
Sold
0-3 MONTHS
46.7 K USD 1
3-6 MONTHS
15.4 M USD 7
6-9 MONTHS
7.53 M USD 4
9-12 MONTHS
60 K USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
U.S. Gold Corp. Proud Sponsor of the 129th Annual Cheyenne Frontier Days - July 18-27, 2025 U.S. Gold Corp. is proud to be a Copper Boot sponsor at the world's largest outdoor rodeo in celebration of Cheyenne's authentic western heritage and community roots CHEYENNE, Wyo., July 16, 2025 /PRNewswire/ -- U.S. Gold Corp. ("U.S. Gold," the "Company," "we," "our" or "us") (Nasdaq: USAU) is pleased to announce its Copper Boot sponsorship of the 129th Annual Cheyenne Frontier Days. prnewswire.com - 1 week ago
Frontier to Report Second-Quarter 2025 Earnings on July 29, 2025 DALLAS--(BUSINESS WIRE)--Frontier Communications Parent, Inc. (NASDAQ:FYBR): What's happening? Frontier Communications Parent, Inc. (NASDAQ: FYBR) (“Frontier”) today announced it will report its second-quarter 2025 financial results after the market closes on Tuesday, July 29, 2025. Pending Acquisition by Verizon As previously announced, on September 4, 2024, Verizon Communications Inc. (“Verizon”) and Frontier Communications Parent, Inc. entered into a definitive agreement for Verizon to acqui. businesswire.com - 1 week ago
The Frontier Group of Companies to Transform Bruce Mansfield Power Plant into State-of-the-Art Natural Gas Power Plant, Supporting America's Energy Goals and Pennsylvania's Economic Growth BUFFALO, N.Y.--(BUSINESS WIRE)--The Frontier Group of Companies (“FGC”), owner and developer of the 660-acre Shippingport Industrial Park in Pennsylvania, today announced that it is converting the former 2.7 gigawatt Bruce Mansfield Power Plant into Shippingport Power Station, a significantly larger state-of-the art natural gas generation plant with new incremental onsite generation. Additionally, FGC has secured a partner to build a collocated data center facility to support America's demand f. businesswire.com - 1 week ago
Move Over, Magnificent 7: The Frontier 7 Will Redefine Our Future Key Points in This Article: The Magnificent 7 transformed markets through AI and digital ecosystems, turning a once-pejorative label into a celebrated symbol of innovation and growth. 247wallst.com - 2 weeks ago
Cerebras Launches Qwen3-235B: World's Fastest Frontier AI Model with Full 131K Context Support PARIS--(BUSINESS WIRE)--Cerebras Systems today announced the launch of Qwen3-235B with full 131K context support on its inference cloud platform. This milestone represents a breakthrough in AI model performance, combining frontier-level intelligence with unprecedented speed at one-tenth the cost of closed-source models, fundamentally transforming enterprise AI deployment. Frontier Intelligence on Cerebras Alibaba's Qwen3-235B delivers model intelligence that rivals frontier models such as Claud. businesswire.com - 2 weeks ago
Rocket Lab: A Growth Gem In The Space Economy's Next Frontier Rocket Lab is evolving into a vertically integrated space systems leader, with rapid revenue growth and a strong launch cadence fueling its stock surge. The company's affordable Electron rocket, upcoming Neutron rocket, and Geost acquisition position it to capture significant market share in the expanding space economy. Despite current losses, improving margins, robust backlog, and consistent R&D investment signal a path to profitability by 2026 and strong long-term growth. seekingalpha.com - 1 month ago
Faraday Future Founder and Co-CEO, YT Jia, Shares Weekly Investor Update - FX Pushes “Scenario-as-Store” Frontier, Signs 500-Unit Deposit Agreement with Leading MCN Telling Inc., FX Super One B2B Deposits Hit 4,000 LOS ANGELES--(BUSINESS WIRE)--Faraday Future Intelligent Electric Inc. (NASDAQ: FFAI) (“Faraday Future”, “FF” or the “Company”), a California-based global shared intelligent electric mobility ecosystem company, today shared a weekly business update from YT Jia, Founder and Co-CEO of FF. “A quick heads-up for everyone: the FX Super One's first in-person Private Preview & Co-Creation Event is on track to take place next Sunday afternoon, June 29, in Los Angeles. Now let's start with the progr. businesswire.com - 1 month ago
CanAlaska Announces Results from Property-Wide Airborne Surveys on 16,000 Hectare Frontier Project Multiple Priority Exploration Target Zones Identified, Stock Options Granted Saskatoon, Canada--(Newsfile Corp. - June 19, 2025) - CanAlaska Uranium Ltd. (TSXV: CVV) (OTCQX: CVVUF) (FSE: DH7) ("CanAlaska" or the "Company") is pleased to announce results from a series of property-wide airborne geophysical surveys completed on its 100%-owned Frontier Project (the "Project"). newsfilecorp.com - 1 month ago
JCR Pharmaceuticals Announces Launch of Mucopolysaccharidosis (MPS) Type II Disease Awareness Film Featured in The Next Frontier Series HYOGO, Japan--(BUSINESS WIRE)--JCR announced the launch of a film featured in The Next Frontier, a series presented by BIO and produced by BBC StoryWorks Commercial Productions. businesswire.com - 1 month ago
Frontier Airlines selects RTX's Pratt & Whitney GTF™ engines to power 91 Airbus A321neo aircraft Follow on order will bring the airline's total commitment to 235 GTF-powered aircraft, including already delivered aircraft PARIS , June 16, 2025 /PRNewswire/ -- Pratt & Whitney, an RTX (NYSE: RTX) business, and Frontier Airlines (Nasdaq: ULCC) today announced the selection of Pratt & Whitney GTF™ engines to power 91 Airbus A321neo aircraft, with the first of these aircraft currently scheduled for delivery in Q4 2026. Pratt & Whitney will also provide Frontier Airlines with engine maintenance through a long-term EngineWise® Comprehensive service agreement. prnewswire.com - 1 month ago
Frontier Telecom's Hidden Gem: VEON's Undervalued Growth And Nasdaq Catalyst VEON's tri-pillar model: core telecom services, rapidly expanding digital ecosystem, and asset-light infrastructure drive both scale and margin upside. Digital MAUs grew +50.2% YoY in Q1 '25, and untapped 4G penetration, implying 3.7× ARPU uplift potential upon “multiplay” migration. Upcoming Kyivstar Nasdaq de-SPAC and undervalued digital optionality create outsized re-rating catalysts: Strong Buy. seekingalpha.com - 1 month ago
XTI Accelerates xVTOL Development by Collaboration with the U.S. Department of Energy's Oak Ridge National Laboratory Frontier Supercomputer ENGLEWOOD, Colo. , June 12, 2025 /PRNewswire/ -- XTI Aerospace, Inc. (Nasdaq: XTIA) ("XTI"), a pioneer in xVTOL and powered-lift aircraft solutions, today reported that it has successfully accelerated performance analysis of the aerodynamics design of the TriFan 600 xVTOL aircraft, having completed more than 1,500 complex computational fluid dynamics (CFD) calculations. prnewswire.com - 1 month ago
8. Profile Summary

Frontier Group Holdings, Inc. ULCC

image
COUNTRY US
INDUSTRY Airlines, Airports & Air Services
MARKET CAP $ 943 M
Dividend Yield 0.00%
Description 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.
Contact 4545 Airport Way, Denver, CO, 80239 https://www.flyfrontier.com
IPO Date April 1, 2021
Employees 7906
Officers Ms. Tyri Squyres Vice President of Marketing Mr. Howard M. Diamond J.D. Executive Vice President of Legal & Corporate Affairs and Corporate Secretary Mr. Robert A. Schroeter Senior Vice President & Chief Commercial Officer Mr. Mark C. Mitchell Senior Vice President & Chief Financial Officer Mr. Trevor J. Stedke Senior Vice President of Operations Mr. Josh A. Wetzel Vice President, Chief Accounting Officer & Principal Accounting Officer Mr. James G. Dempsey President Mr. Barry L. Biffle Chief Executive Officer & Director Mr. Alexandre Clerc Senior Vice President of Customers Mr. Steve Schuller Senior Vice President of Human Resources