As of 2025-05-16, the Intrinsic Value of Community Healthcare Trust Inc (CHCT) is 41.89 USD. This CHCT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 16.40 USD, the upside of Community Healthcare Trust Inc is 155.40%.
The range of the Intrinsic Value is 25.12 - 64.05 USD
Based on its market price of 16.40 USD and our intrinsic valuation, Community Healthcare Trust Inc (CHCT) is undervalued by 155.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (46.34) - (18.61) | (19.32) | -217.8% |
| DCF (Growth 10y) | (16.57) - 79.18 | (14.33) | -187.4% |
| DCF (EBITDA 5y) | 25.12 - 64.05 | 41.89 | 155.4% |
| DCF (EBITDA 10y) | 15.91 - 86.28 | 41.50 | 153.1% |
| Fair Value | -0.28 - -0.28 | -0.28 | -101.71% |
| P/E | (1.83) - (1.75) | (1.76) | -110.7% |
| EV/EBITDA | 7.16 - 44.26 | 22.61 | 37.9% |
| EPV | (19.30) - (22.83) | (21.06) | -228.4% |
| DDM - Stable | (0.82) - (5.68) | (3.25) | -119.8% |
| DDM - Multi | 0.80 - 4.34 | 1.35 | -91.7% |
| Market Cap (mil) | 464.78 |
| Beta | 0.62 |
| Outstanding shares (mil) | 28.34 |
| Enterprise Value (mil) | 961.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.84% |
| Cost of Debt | 14.35% |
| WACC | 10.69% |