The Discounted Cash Flow (DCF) valuation of Copa Holdings SA (CPA) is 252.21 USD. With the latest stock price at 93.37 USD, the upside of Copa Holdings SA based on DCF is 170.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 208.57 - 316.86 | 252.21 |
| Upside | 123.4% - 239.4% | 170.1% |