logo
CPA logo

CPA
Copa Holdings

Delivery Of New Boeing 737 MAX 8 Aircraft Will Improve Operational Efficiency

AN
Consensus Narrative from 15 Analysts
Published
September 03 2024
Updated
March 19 2025
Share
WarrenAI's Fair Value
US$149.60
36.8% undervalued intrinsic discount
19 Mar
US$94.55
Loading
1Y
-8.9%
7D
2.8%

Author's Valuation

US$149.6

36.8% undervalued intrinsic discount

Analyst Price Target Fair Value

Key Takeaways

  • Expansion plans and new aircraft deliveries are set to enhance operational efficiency, capacity, and future revenue growth.
  • Focus on low unit costs and strong brand recognition supports profitability and customer loyalty.
  • Vulnerability to currency fluctuations, increased industry capacity, and operational disruptions could impede Copa's revenue growth and pressure net margins.

Catalysts

About Copa Holdings
    Through its subsidiaries, provides airline passenger and cargo services.
What are the underlying business or industry changes driving this perspective?
  • Copa Holdings plans to grow its capacity by 7-8% in 2025, which is expected to enhance future revenues through increased frequencies and new destinations.
  • The company is focused on maintaining low unit costs (CASM ex-fuel), which supports net margins and overall earnings.
  • The delivery of 13 new Boeing 737 MAX 8 aircraft in 2025, increasing operational efficiency and capacity, should positively impact revenue and margins.
  • Sustained high on-time performance and strong brand recognition (as recognized by Skytrax and Cirium), are expected to support customer loyalty and bolster future revenues.
  • A large cash reserve and continuation of the share buyback program may drive shareholder value and earnings per share growth.

Copa Holdings Earnings and Revenue Growth

Copa Holdings Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Copa Holdings's revenue will grow by 7.9% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 17.7% today to 18.6% in 3 years time.
  • Analysts expect earnings to reach $804.3 million (and earnings per share of $19.52) by about March 2028, up from $608.5 million today. The analysts are largely in agreement about this estimate.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 10.0x on those 2028 earnings, up from 6.4x today. This future PE is lower than the current PE for the US Airlines industry at 10.8x.
  • Analysts expect the number of shares outstanding to decline by 1.23% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 11.11%, as per the Simply Wall St company report.

Copa Holdings Future Earnings Per Share Growth

Copa Holdings Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Copa Holdings experienced a 10.4% decrease in unit revenues, primarily due to a 10.8% drop in passenger yields influenced by weaker currencies in Latin America and increased industry capacity in the region, potentially affecting future revenue growth.
  • The temporary grounding of the 737 MAX 9 fleet and the abrupt cancellation of flights between Panama and Venezuela present operational risks that can adversely impact earnings if such disruptions recur.
  • The persistence of weaker currencies and excess industry capacity in significant markets like Brazil and Colombia could put ongoing pressure on passenger yields, which may continue to affect revenue generation and net margins.
  • The reliance on oil price assumptions, with expectations of an all-in fuel price of $2.60 per gallon, introduces risk if actual prices exceed projections, potentially impacting operating costs and net margins.
  • Copa Holdings' strategy for capacity growth assumes the successful delivery of additional aircraft, with potential disruptions or delivery delays posing risks to their ability to meet growth targets and optimize revenue from increased capacity.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $149.6 for Copa Holdings based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $185.0, and the most bearish reporting a price target of just $118.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $4.3 billion, earnings will come to $804.3 million, and it would be trading on a PE ratio of 10.0x, assuming you use a discount rate of 11.1%.
  • Given the current share price of $93.66, the analyst price target of $149.6 is 37.4% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

Warren A.I. is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by Warren A.I. are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that Warren A.I.'s analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives