Copa Holdings, S.A.

Copa Holdings, S.A.

CPAยทNYSE

$135.84

+0.11%
IndustrialsAirlines, Airports & Air Services

Copa Holdings, S.A., through its subsidiaries, provides airline passenger and cargo services. The company offers approximately 204 daily scheduled flights to 69 destinations in 29 countries in North, Central, and South America, as well as the Caribbean from its Panama City hub. As of December 31, 2021, it operated a fleet of 91 aircraft comprising 77 Boeing 737-Next Generation aircraft and 14 Boeing 737 MAX 9 aircraft. Copa Holdings, S.A. was founded in 1947 and is based in Panama City, Panama.

At a Glance

Live Snapshot
Market Cap$5.60B
EPS16.2800
P/E Ratio8.34
Earnings Date08/05/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 8.3).

Valuation inputs: P/E 8.3, earnings yield +12.0%, momentum +0.1%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +24.2%, ROIC +13.2%).

Profitability stack: net margin +18.6%, ROE +24.2%, ROIC +13.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +57.8%, momentum +0.1%, net margin +18.6%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

cpa

Copa Holdings, S.A. Market vs Earnings Trajectory

CPA ยท NYSE

Loading price and EPS data...

Copa Holdings, S.A.

Copa Holdings, S.A. Fair Value Envelope

CPA ยท NYSE

Our analysis suggests that CPA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $135.84, this represents a potential HIDDEN relative to our calculated worth for Copa Holdings, S.A..

Intrinsic Value
Current Price: $135.84
3Y+90.0%
5Y-214.0%
10Y+113.0%
3Y+22.0%
5Y+352.0%
10Y+63.0%
3Y+93.0%
5Y-211.0%
10Y+108.0%
3Y+48.0%
5Y+21196.0%
10Y+92.0%
3Y+144.0%
5Y-894.0%
10Y-29.0%
3Y+40.0%
5Y+71.0%
10Y+71.0%
Copa Holdings, S.A.

Copa Holdings, S.A. Profit Bridge

CPA ยท NYSE
Revenue3.62B
Cost of Goods Sold (2.33B)
Gross Profit1.29B
Operating Expenses (467.48M)
Operating Income818.96M
Interest Expense (98.39M)
Other Income/Expense-43.35M
Pretax Income775.61M
Income Tax (103.96M)
Net Income671.65M
Net Income
671.65M

Profitability Analysis

Gross Margin

35.6%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

22.6%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

18.6%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

13.4%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

35.56%
Gross Profit Margin
3Y+17.0%
5Y-727.0%
10Y+1.0%
22.64%
Operating Profit Margin
4%
3Y+49.0%
5Y-139.0%
10Y+90.0%
18.57%
Net Profit Margin
5%
3Y+58.0%
5Y-124.0%
10Y+27.0%
24.20%
Return on Equity
-6%
3Y+4.0%
5Y-151.0%
10Y+38.0%
10.20%
Return on Assets
-4%
3Y+37.0%
5Y-165.0%
10Y+21.0%
13.18%
Return on Invested Capital
-5%
3Y+21.0%
5Y-197.0%
10Y+75.0%
CPA

Copa Holdings, S.A. Cash Conversion Engine

CPA ยท NYSE
Net Income671.65M
Depreciation & Amortization365.14M
Stock-Based Compensation0.00
Change in Working Capital0.00
Others87.00M
Capital Expenditures-815.73M
Free Cash Flow308.05M

Cash Flow Quality Analysis

FCF Conversion Rate

45.9%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

72.6%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

-9.5%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

+$0.00

Neutral working capital impact. Changes in current assets and liabilities balanced out.

Cash Flow Quality Insight

Capital-intensive growth: Heavy reinvestment limits current cash available but may drive future returns. Assess whether CapEx supports compelling growth opportunities with adequate ROI.

cpa

Copa Holdings, S.A. Funding & Solvency Profile

CPA ยท NYSE
Cash & Cash Equivalents374.22M
Net Receivables207.74M
Inventory152.25M
Other Current Assets29.29M
Total Current Assets2 B
Property, Plant & Equipment4.74B
Goodwill & Intangible Assets104.48M
Long-Term Investments190.16M
Other Non-Current Assets21.21M
Total Non-Current Assets5 B
Total Assets
6.89B

Financial Health Analysis

Current Ratio

1.16x

Acceptable liquidity, but monitor closely. Current assets just barely cover current liabilities.

Debt-to-Equity Ratio

1.40x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

252 M

Positive working capital, but relatively tight. The company should monitor cash flow carefully.

Asset Composition

26% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

cpa

Copa Holdings, S.A. Street Expectations Map

CPA ยท NYSE

Wall Street analysts project that CPA stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 180.83, with estimates ranging from a low of 156.00 to a high of 195.00.

Lowest Target
156.00
14.84%
Consensus Target
180.83
33.12%
Highest Target
195.00
43.55%

The consensus 1-year price target stands at 180.83, with estimates ranging from a low of 156.00 to a high of 195.00.

Analyst Consensus Analysis

Upside Potential

+33.1%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

21.6% spread

Good consensus alignment. Moderate target spread reflects general agreement on value drivers with some variance in assumptions.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

cpa

Copa Holdings, S.A. Insider Positioning

CPA ยท NYSE

During the last 12 months, there has been no insider trading activity reported for CPA.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

1.51%
Dividend Yield
13%
3Y-
5Y-
10Y+55.0%
ย 

cpa Dividend History

CPA
10Y CAGR +9%
Latest $1.71
Annual $8.25
5 year growth trend
Last Period: +0%