CHCT
Community Healthcare Trust Inc
Price:  
19.98 
USD
Volume:  
109,327.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHCT Intrinsic Value

178.90 %
Upside

As of 2025-02-10, the Intrinsic Value of Community Healthcare Trust Inc (CHCT) is 55.73 USD. This CHCT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 19.98 USD, the upside of Community Healthcare Trust Inc is 178.90%.

The range of the Intrinsic Value is 39.27 - 78.70 USD

19.98 USD
Stock Price
55.73 USD
Intrinsic Value
Intrinsic Value Details

CHCT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (75.93) - (20.10) (22.32) -211.7%
DCF (Growth 10y) (17.18) - 31.33 (15.44) -177.3%
DCF (EBITDA 5y) 39.27 - 78.70 55.73 178.9%
DCF (EBITDA 10y) 31.38 - 109.51 60.28 201.7%
Fair Value 2.85 - 2.85 2.85 -85.74%
P/E 2.90 - 12.77 7.59 -62.0%
EV/EBITDA 2.58 - 53.05 26.52 32.7%
EPV (23.32) - (34.42) (28.87) -244.5%
DDM - Stable 1.42 - 8.24 4.83 -75.8%
DDM - Multi 22.22 - 49.36 27.31 36.7%

CHCT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 564.24
Beta 1.18
Outstanding shares (mil) 28.24
Enterprise Value (mil) 1,038.38
Market risk premium 4.60%
Cost of Equity 7.44%
Cost of Debt 14.17%
WACC 10.15%