The Discounted Cash Flow (DCF) valuation of Copa Holdings SA (CPA) is 221.66 USD. With the latest stock price at 125.23 USD, the upside of Copa Holdings SA based on DCF is 77.0%.
Based on the latest price of 125.23 USD and our DCF valuation, Copa Holdings SA (CPA) is a buy. buying CPA stocks now will result in a potential gain of 77.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 178.23 - 288.56 | 221.66 |
| Upside | 42.3% - 130.4% | 77.0% |