The Discounted Cash Flow (DCF) valuation of Copa Holdings SA (CPA) is 232.06 USD. With the latest stock price at 106.15 USD, the upside of Copa Holdings SA based on DCF is 118.6%.
Based on the latest price of 106.15 USD and our DCF valuation, Copa Holdings SA (CPA) is a buy. buying CPA stocks now will result in a potential gain of 118.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 188.72 - 297.69 | 232.06 |
| Upside | 77.8% - 180.4% | 118.6% |