The Discounted Cash Flow (DCF) valuation of Copa Holdings SA (CPA) is 232.94 USD. With the latest stock price at 102.50 USD, the upside of Copa Holdings SA based on DCF is 127.3%.
Based on the latest price of 102.50 USD and our DCF valuation, Copa Holdings SA (CPA) is a buy. buying CPA stocks now will result in a potential gain of 127.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 191.04 - 295.30 | 232.94 |
| Upside | 86.4% - 188.1% | 127.3% |