As of 2025-09-18, the Intrinsic Value of Copa Holdings SA (CPA) is 223.92 USD. This CPA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 117.78 USD, the upside of Copa Holdings SA is 90.10%.
The range of the Intrinsic Value is 179.65 - 292.50 USD
Based on its market price of 117.78 USD and our intrinsic valuation, Copa Holdings SA (CPA) is undervalued by 90.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 179.65 - 292.50 | 223.92 | 90.1% |
| DCF (Growth 10y) | 235.25 - 372.74 | 289.38 | 145.7% |
| DCF (EBITDA 5y) | 152.13 - 209.08 | 182.82 | 55.2% |
| DCF (EBITDA 10y) | 212.21 - 292.35 | 252.73 | 114.6% |
| Fair Value | 387.47 - 387.47 | 387.47 | 228.98% |
| P/E | 149.10 - 185.68 | 164.86 | 40.0% |
| EV/EBITDA | 86.91 - 166.34 | 129.21 | 9.7% |
| EPV | 194.18 - 269.80 | 231.99 | 97.0% |
| DDM - Stable | 100.77 - 201.23 | 151.00 | 28.2% |
| DDM - Multi | 139.31 - 220.16 | 170.93 | 45.1% |
| Market Cap (mil) | 4,844.29 |
| Beta | 0.53 |
| Outstanding shares (mil) | 41.13 |
| Enterprise Value (mil) | 6,659.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.35% |
| Cost of Debt | 4.25% |
| WACC | 7.69% |