DCF Valuation
Cementos Pacasmayo SAA ADR (CPAC) DCF Valuation — Is CPAC overvalued?
The estimated DCF fair value of one Cementos Pacasmayo SAA ADR (CPAC) share is $9.22. Compared to the current market price of $11.95, the stock is overvalued by 22.8%.
DCF fair value
$9.22
Market price
$11.95
Upside / downside
−22.8%
Prefer the inverse question? See what growth rate the market is pricing into CPAC →
Cementos Pacasmayo SAA ADR (CPAC) DCF valuation FAQ
What is the DCF fair value of Cementos Pacasmayo SAA ADR (CPAC)?
The discounted-cash-flow model estimates the intrinsic fair value of one Cementos Pacasmayo SAA ADR (CPAC) share at $9.22, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Cementos Pacasmayo SAA ADR (CPAC) overvalued or undervalued?
Against the current market price of $11.95, the DCF fair value of $9.22 implies CPAC is overvalued by 22.8%.
How is the CPAC DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Cementos Pacasmayo SAA ADR's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Cementos Pacasmayo SAA ADR files a new quarterly or annual report.
How this CPAC valuation is built
The model projects ten years of Cementos Pacasmayo SAA ADR's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Cementos Pacasmayo SAA ADR's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Cementos Pacasmayo SAA ADR files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.