The Discounted Cash Flow (DCF) valuation of Copa Holdings SA (CPA) is 272.65 USD. With the latest stock price at 91.34 USD, the upside of Copa Holdings SA based on DCF is 198.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 225.55 - 342.83 | 272.65 |
| Upside | 146.9% - 275.3% | 198.5% |