COMP <GO>
ULCC vs MA // OPTIONS IMPLIED MOVE & PUT/CALL SKEW
Frontier Group Holdings Inc. (NASDAQ) VS. Mastercard Incorporated (NYSE) • 15-METRIC TALLY: ULCC 0
— MA 9
■ METRIC PARITY
LAST: $6.48 (+5.02%) • MKT CAP: $1.49B
options-implied-move
—
LAST: $635.70 (+4.16%) • MKT CAP: $556.88B
options-implied-move
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ULCC VS. MA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ULCC | MA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 33.50% | -68.50 | MA | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 29.2x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 3.08% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -4.00% | 57.60% | -61.60 | MA | /operating-margins <GO> |
| Net Profit Margin | -3.70% | 45.60% | -49.30 | MA | /net-margins <GO> |
| Revenue Growth (YoY) | -1.40% | 16.40% | -17.80 | MA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.49% | -0.49 | MA | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.40 | 11.17 | -10.77 | MA | /balance-sheet <GO> |
| Piotroski F-Score Quality | 1/9 | 8/9 | -7.00 | MA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew ACTIVE | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 62.9 | 68.8 | -5.87 | MA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.90 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 31.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.49B | $556.88B | -$555.39B | MA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ULCC REV | MA REV | ULCC GROSS % | MA GROSS % | ULCC FCF | MA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $3.72B | $32.79B | — | — | -$525.0M | $17.16B |
| FY 2024 | $3.77B | $28.17B | — | — | -$82.0M | $14.31B |
| FY 2023 | $3.59B | $25.10B | — | — | -$261.0M | $10.85B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ULCC // BETA —
MA // BETA 0.90