CHCT
Community Healthcare Trust Inc
Price:  
22.67 
USD
Volume:  
119,954.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHCT Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Community Healthcare Trust Inc (CHCT) is 65.05 USD. This CHCT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 22.67 USD, the upside of Community Healthcare Trust Inc is %.

The range of the Intrinsic Value is 56.90 - 74.33 USD

22.67 USD
Stock Price
65.05 USD
Intrinsic Value
Intrinsic Value Details

CHCT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (53.30) - (23.96) (28.45) -225.5%
DCF (Growth 10y) (16.40) - (3.52) (14.50) -163.9%
DCF (EBITDA 5y) 56.90 - 74.33 65.05 186.9%
DCF (EBITDA 10y) 67.56 - 104.05 84.00 270.5%
Fair Value 16.52 - 16.52 16.52 -27.14%
P/E 10.78 - 19.66 15.51 -31.6%
EV/EBITDA 20.62 - 58.49 39.49 74.2%
EPV (26.61) - (32.05) (29.33) -229.4%
DDM - Stable 6.58 - 26.75 16.67 -26.5%
DDM - Multi 9.10 - 22.92 12.46 -45.0%

CHCT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 627.96
Beta 0.47
Outstanding shares (mil) 27.70
Enterprise Value (mil) 1,069.75
Market risk premium 4.60%
Cost of Equity 8.62%
Cost of Debt 6.35%
WACC 7.69%