DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Copa Holdings, S.A. (CPA)

Industrials | Airlines, Airports & Air Services

Today's Price

$137.11

Today's Fair Value

$168.46 +22.86%

Margin of Safety

+18.61%

Projected Value (5Y)

$271.30 +97.87%

Dividends Paid (5Y)

$58.87

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.69% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -0.26% | CAGR (5y): -0.6%

Dividend Growth Rate

Regression: 5.15% | CAGR (5y): 60.18%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.06x)

Discount Rate