DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Sun Country Airlines Holdings, Inc. (SNCY)

Industrials | Airlines, Airports & Air Services

Today's Price

$16.17

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 21.03% | CAGR (5y): 42.03%

Diluted Shares Growth Rate

Regression: -0.44% | CAGR (5y): -0.82%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.98x)

Discount Rate