US · SNCY
Sun Country Airlines Holdings, Inc.
- Sector
- Industrials · Airlines, Airports & Air Services
- Headquarters
- Minneapolis, MN 55450
- Website
- suncountry.com
Price · as of 2025-12-31
$15.79
Market cap 1.05B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.79 | +76% |
| Intrinsic Value(DCF) | $11.00 | -30.34% |
| Graham-Dodd Method(GD) | $12.56 | -20.47% |
| Graham Formula(GF) | $12.65 | -19.9% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $5.11 | $22.28 | |||
| 2020 | $33.99 | $39.78 | $0.00 | $0.74 | $2.24 |
| 2021 | $22.66 | $333.27 | $337.88 | $12.22 | $89.71 |
| 2022 | $21.54 | $41.79 | $805.37 | $6.19 | $15.20 |
| 2023 | $14.40 | $30.80 | $755.61 | $11.77 | $32.22 |
| 2024 | $14.69 | $26.77 | $42.72 | $11.58 | $10.43 |
| 2025 | $19.01 | $27.79 | $5.81 | $12.56 | $12.65 |
AI valuation
Our deep-learning model estimates Sun Country Airlines Holdings, Inc.'s (SNCY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.79
- Current price
- $15.79
- AI upside
- +76%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$11.00
-30.34% upside
Graham-Dodd
$12.56
-20.47% upside
Graham Formula
$12.65
-19.9% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SNCY | Sun Country Airlines Hold… | $15.79 | 1.05B | +76% | -30% | -20% | -20% | 19.12 | 1.62 | 0.90 | 6.79 | — | 3.06 | 66.93% | 8.93% | 4.69% | 8.83% | 7.62% | 3.19% | 0.95 | 2.73 | 0.82 | 0.64 | 2.22 | 0.00% | 474.00% | -2853.00% | 8.32% | 0.35 | 8.46% | 0.00% | 0.00% | 10.77% | 13.59 | 16.28 | 1.21 | 1.55 |
| ASPN | Aspen Aerogels, Inc. | $3.12 | 257.86M | +27,332% | -58% | — | +4,480% | — | 1.15 | 1.00 | -30.88 | — | 1.15 | 16.97% | -18.96% | -143.69% | 0.00% | -13.74% | 0.00% | 0.33 | -0.01 | 3.90 | 3.10 | 12.61 | -288824.00% | -4011.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 20.32% | -3.75 | — | 0.71 | 1.73 |
| CRESY | Cresud Sociedad Anónima, … | $11.38 | 711.95M | +120% | +1,187% | -87% | +241% | 8.20 | 0.81 | 0.86 | 10.92 | — | 0.84 | 39.46% | 24.17% | 10.52% | 11.54% | 10.19% | 2.25% | 1.51 | 4.03 | 1.24 | 0.92 | 7.46 | -9987.00% | 2851.00% | -98537.00% | 13.39% | 0.15 | 6.41% | 11.09% | 90.90% | 13.17% | 8.03 | 16.81 | 1.94 | 0.58 |
| EH | EHang Holdings Limited | $12.27 | 443.75M | +117% | +2,494% | — | — | -23.64 | 5.68 | 11.74 | -22.15 | -62.36 | 5.70 | 59.20% | -62.25% | -50.37% | -39.30% | -406.23% | -21.05% | 0.24 | -85.32 | 2.89 | 2.56 | 1.84 | 3790.00% | 29402.00% | -22205.00% | 2.19% | 0.34 | 167.86% | 0.00% | 0.00% | 5.94% | -15.77 | 38.16 | 9.81 | 3.80 |
| FIP | FTAI Infrastructure Inc. | $5.81 | 675.09M | +4% | +447% | — | — | -2.81 | -5.00 | 1.46 | 2.00 | — | -1.32 | 0.00% | 0.00% | -51.82% | -119.01% | 0.00% | -6.41% | -0.55 | 0.00 | 0.25 | 0.22 | -1.01 | -1691.00% | 5159.00% | 2029.00% | -16.13% | -0.06 | -12.97% | 1.89% | -5.30% | 258.03% | — | -4.12 | 0.97 | -0.25 |
| IIIN | Insteel Industries, Inc. | $37.28 | 723.1M | +20% | -22% | -71% | +67% | 15.04 | 1.66 | 0.95 | 8.06 | 13.42 | 1.95 | 14.43% | 8.40% | 6.33% | 11.36% | 14.36% | 9.27% | 0.01 | 1046.85 | 3.97 | 1.78 | -0.48 | 11212.00% | 2239.00% | -5148.00% | 3.07% | 0.41 | 6.56% | 3.53% | 53.00% | 3.89% | 10.70 | 30.73 | 0.90 | 7.15 |
| NWPX | NWPX Infrastructure, Inc. | $77.60 | 745.71M | -34% | -58% | -32% | -32% | 22.65 | 2.03 | 1.52 | 13.17 | 481.37 | 2.54 | 19.70% | 9.67% | 6.73% | 9.21% | 7.74% | 6.06% | 0.26 | 19.50 | 3.78 | 1.21 | 1.47 | 471.00% | 679.00% | 3753.00% | 5.87% | 1.01 | 9.41% | 0.00% | 0.00% | 6.17% | 17.74 | 19.16 | 1.72 | 4.18 |
| NX | Quanex Building Products … | $20.53 | 943.12M | -2% | -66% | — | — | -3.23 | 1.11 | 0.44 | -19.04 | — | -8.58 | 27.17% | -10.55% | -13.65% | -28.88% | -11.72% | -11.70% | 1.18 | -3.48 | 2.04 | 1.00 | -9.33 | -70333.00% | 4381.00% | 9769.00% | 12.63% | 0.59 | 6.18% | 1.84% | -5.90% | 8.00% | -8.18 | 15.52 | 0.86 | 1.29 |
| VLRS | Controladora Vuela Compañ… | $8.62 | 991M | +476% | -63% | — | — | -8.71 | 3.44 | 0.30 | 5.03 | — | 4.02 | 27.35% | 4.44% | -3.42% | -33.13% | 4.07% | -1.83% | 14.66 | 0.43 | 0.73 | 0.54 | 3.92 | -18182.00% | -331.00% | 4803.00% | 82.83% | 0.39 | 22.60% | 0.00% | 0.00% | 0.00% | 29.54 | 5.32 | 1.31 | 0.58 |
| VSTS | Vestis Corporation | $7.87 | 1.04B | +201% | -61% | — | — | -24.89 | 1.16 | 0.37 | 12.52 | — | -3.51 | 26.50% | 2.36% | -1.47% | -4.55% | 2.60% | -1.38% | 1.64 | 0.70 | 2.08 | 0.47 | 7.27 | -29375.00% | -253.00% | -9853.00% | 0.58% | 0.16 | 0.26% | 1.38% | -34.40% | 1.38% | 37.10 | 414.32 | 0.87 | 1.47 |
About Sun Country Airlines Holdings, Inc.
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.
- CEO
- Jude I. Bricker
- Employees
- 3.12K
- Beta
- 1.58
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($11.00 ÷ $15.79) − 1 = -30.34% (DCF, example).