The Discounted Cash Flow (DCF) valuation of Copa Holdings SA (CPA) is 213.43 USD. With the latest stock price at 135.51 USD, the upside of Copa Holdings SA based on DCF is 57.5%.
Based on the latest price of 135.51 USD and our DCF valuation, Copa Holdings SA (CPA) is a buy. buying CPA stocks now will result in a potential gain of 57.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.3% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 175.71 - 268.40 | 213.43 |
| Upside | 29.7% - 98.1% | 57.5% |