Sun Country Airlines Holdings, Inc. (SNCY)

Air Transportation, Scheduled

Latest Price

$16.17

TTM P/E

22.15

Normalized P/E

18.69

Div Yield

Book Value

12.22

P/B Ratio

1.32

Valuation metrics

EPS: $0.96

Book value / share: $11.75

Formula: √(22.5 × EPS × BVPS)

Graham Number

$15.93

1% downside

Norm. op. income: $106M (median of 5yr)

Tax rate: 24%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$13.47

17% downside

Base FCF: $84M (median of recent 5yr)

Growth: -15%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$5.05

69% downside

EPS: $0.96

Target P/E: 19×

Formula: EPS × P/E

P/E Fair Value

$18.24

+13% upside

0.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Louisiana State Employees Retirement System	23.7K	--	0.04%	--	2026-06-30
IFP Advisors, Inc	6	--	0.00%	-160	2026-06-30