As of 2024-12-12, the Intrinsic Value of Community Healthcare Trust Inc (CHCT) is
59.47 USD. This CHCT valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 18.20 USD, the upside of Community Healthcare Trust Inc is
226.80%.
The range of the Intrinsic Value is 42.99 - 81.77 USD
59.47 USD
Intrinsic Value
CHCT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(131.95) - (20.07) |
(22.36) |
-222.8% |
| DCF (Growth 10y) |
(17.21) - 80.98 |
(15.41) |
-184.7% |
| DCF (EBITDA 5y) |
42.99 - 81.77 |
59.47 |
226.8% |
| DCF (EBITDA 10y) |
34.18 - 115.50 |
64.50 |
254.4% |
| Fair Value |
2.85 - 2.85 |
2.85 |
-84.34% |
| P/E |
3.05 - 12.58 |
7.83 |
-57.0% |
| EV/EBITDA |
3.96 - 55.88 |
26.20 |
43.9% |
| EPV |
(23.25) - (35.48) |
(29.37) |
-261.4% |
| DDM - Stable |
1.50 - 12.27 |
6.89 |
-62.2% |
| DDM - Multi |
22.82 - 66.65 |
29.00 |
59.4% |
CHCT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
513.97 |
| Beta |
1.17 |
| Outstanding shares (mil) |
28.24 |
| Enterprise Value (mil) |
988.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.04% |
| Cost of Debt |
14.17% |
| WACC |
10.08% |