1.04%
7.69%
-2.73%
6.64%
-1.48%
13.23%
-3.39%

Company Description

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.

Market Data

Last Price 94.64
Change Percentage 1.04%
Open 93.61
Previous Close 93.67
Market Cap ( Millions) 3936
Volume 278272
Year High 114
Year Low 80.01
M A 50 91.39
M A 200 94.24

Financial Ratios

FCF Yield 3.54%
Dividend Yield 6.80%
ROE 28.43%
Debt / Equity 80.26%
Net Debt / EBIDTA 164.51%
Price To Book 1.71
Price Earnings Ratio 6.27
Price To FCF 28.23
Price To sales 1.13
EV / EBITDA 5.73

News

Business Breakdown

Expected Mid-Term Growth

Segment nยฐ1 -> Passenger

Expected Growth : 6.5 %

What the company do ?

Copa Airlines' passenger segment offers flights and travel-related services to individuals, generating revenue through ticket sales and ancillary services.

Why we expect these perspectives ?

Copa Holdings' 6.5% passenger growth driven by increasing demand for air travel in Latin America, fueled by rising middle-class incomes, urbanization, and tourism. Additionally, Copa's strategic hub in Panama City, modern fleet, and competitive pricing strategy contribute to its market share gains.

Segment nยฐ2 -> Cargo and Mail

Expected Growth : 5.5 %

What the company do ?

Cargo and Mail from Copa Holdings, S.A. refers to the air cargo and mail transportation services offered by Copa Airlines, a leading Latin American airline.

Why we expect these perspectives ?

Copa Holdings' Cargo and Mail segment growth of 5.5% is driven by increasing e-commerce demand, strategic partnerships with courier services, and expanded capacity in key Latin American markets. Additionally, the company's modernized fleet and efficient logistics operations enable faster and more reliable cargo transportation, further supporting growth.

Segment nยฐ3 -> Miles Redeemed

Expected Growth : 6.0 %

What the company do ?

Miles redeemed from Copa Holdings, S.A. refers to the number of miles redeemed by customers from the airline's loyalty program, ConnectMiles, for award travel or other rewards.

Why we expect these perspectives ?

The 6.0% growth in miles redeemed from Copa Holdings, S.A. is driven by increased travel demand, successful loyalty program enhancements, and strategic partnerships. Additionally, Copa's expanded route network, improved customer experience, and competitive redemption rates have contributed to the growth.

Segment nยฐ4 -> Frequent Flyer Program - Marketing Services

Expected Growth : 7.5 %

What the company do ?

Copa Airlines' Frequent Flyer Program offers rewards and benefits to loyal customers, providing perks like priority check-in, extra baggage allowance, and flight upgrades.

Why we expect these perspectives ?

Copa Holdings' Frequent Flyer Program - Marketing Services growth is driven by increasing loyalty program membership, strategic partnerships, and targeted marketing campaigns. Additionally, the company's strong brand reputation, expanded route network, and improved customer experience contribute to the 7.5% growth.

Segment nยฐ5 -> Other

Expected Growth : 6.8 %

What the company do ?

Other from Copa Holdings, S.A. refers to all non-airline related revenue, including cargo, courier, and other miscellaneous income.

Why we expect these perspectives ?

Copa Holdings' 6.8% growth in 'Other' segment is driven by increased demand for ancillary services, such as baggage fees and travel insurance, as well as higher revenue from cargo operations. Additionally, the company's strategic partnerships and codeshare agreements have contributed to the growth, allowing it to expand its reach and offer more services to customers.

Copa Holdings, S.A. Products

Product Range What is it ?
Passenger Transportation Copa Holdings offers passenger transportation services through its Copa Airlines brand, providing flights to over 70 destinations in 30 countries in North, Central, and South America, and the Caribbean.
Cargo Transportation Copa Holdings provides cargo transportation services, offering a range of cargo solutions for businesses and individuals, including express, economy, and specialized cargo services.
Aircraft Leasing Copa Holdings offers aircraft leasing services, providing airlines with access to a fleet of modern, fuel-efficient aircraft.
Airport Services Copa Holdings provides airport services, including ground handling, cargo handling, and airport operations, at Tocumen International Airport in Panama.

Copa Holdings, S.A.'s Porter Forces

The threat of substitutes for Copa Holdings, S.A. is medium due to the presence of alternative modes of transportation such as buses, trains, and cars. However, air travel remains a preferred mode of transportation for many passengers, reducing the threat of substitutes.

The bargaining power of customers for Copa Holdings, S.A. is low due to the lack of switching options for passengers. Once a passenger has booked a flight, it is difficult to change to a different airline, giving Copa Holdings, S.A. an upper hand in negotiations.

The bargaining power of suppliers for Copa Holdings, S.A. is medium due to the presence of multiple suppliers of aircraft, fuel, and other essential services. However, the airline industry is highly dependent on a few large suppliers, giving them some bargaining power.

The threat of new entrants for Copa Holdings, S.A. is low due to the high barriers to entry in the airline industry. Starting a new airline requires significant capital investment, regulatory approvals, and establishment of a network of routes and services.

The intensity of rivalry for Copa Holdings, S.A. is high due to the presence of several established airlines in the Latin American market. The airline industry is highly competitive, with airlines competing on price, service, and route network.

Capital Structure

Value
Debt Weight 41.91%
Debt Cost 10.77%
Equity Weight 58.09%
Equity Cost 10.95%
WACC 10.88%
Leverage 72.14%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
PCAR PACCAR Inc designs, manufactures, and distributes light, medium, and heavy-duty commercial trucks in the United States, Europe, Mexico, South America, Australia, and internationally. It operates through three segments: Truck, Parts, โ€ฆ
AENA.MC Aena S.M.E., S.A., together with its subsidiaries, engages in the operation, maintenance, management, and administration of airport infrastructures and heliports in Spain, Brazil, the United Kingdom, Mexico, and Colombia. The โ€ฆ
TDG TransDigm Group Incorporated designs, produces, and supplies aircraft components in the United States and internationally. Its Power & Control segment offers mechanical/electro-mechanical actuators and controls, ignition systems and engine technology, โ€ฆ
RYA.IR Ryanair Holdings plc, together with its subsidiaries, provides scheduled-passenger airline services in Ireland, the United Kingdom, Italy, Spain, Germany, and other European countries. It is also involved in the provision โ€ฆ
BA.L BAE Systems plc provides defense, aerospace, and security solutions worldwide. The company operates through five segments: Electronic Systems, Cyber & Intelligence, Platforms & Services (US), Air, and Maritime. The Electronic โ€ฆ

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
94.64$
Current Price
94.64$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

๐Ÿฅ‡

Copa Logo
Copa
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

๐Ÿฅˆ

TransDigm Group Logo
TransDigm Group
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

๐Ÿฅ‰

PACCAR Logo
PACCAR
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

BAE Systems Logo
BAE Systems
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Aena Logo
Aena
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Ryanair Logo
Ryanair
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->