CHE.UN.TO
Chemtrade Logistics Income Fund
Price:  
9.17 
CAD
Volume:  
185,413.00
Canada | Chemicals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHE.UN.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Chemtrade Logistics Income Fund (CHE.UN.TO) is 22.74 CAD. This CHE.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.17 CAD, the upside of Chemtrade Logistics Income Fund is %.

The range of the Intrinsic Value is 18.44 - 29.04 CAD

9.17 CAD
Stock Price
22.74 CAD
Intrinsic Value
Intrinsic Value Details

CHE.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.44 - 29.04 22.74 148.0%
DCF (Growth 10y) 20.44 - 30.81 24.67 169.0%
DCF (EBITDA 5y) 19.42 - 26.84 22.74 148.0%
DCF (EBITDA 10y) 21.27 - 29.19 24.79 170.3%
Fair Value 53.20 - 53.20 53.20 480.11%
P/E 8.99 - 20.85 12.87 40.4%
EV/EBITDA 10.45 - 31.31 19.01 107.3%
EPV 15.39 - 20.95 18.17 98.1%
DDM - Stable 12.41 - 23.78 18.10 97.4%
DDM - Multi 12.77 - 19.43 15.44 68.3%

CHE.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,074.45
Beta 1.27
Outstanding shares (mil) 117.17
Enterprise Value (mil) 1,916.87
Market risk premium 5.10%
Cost of Equity 10.53%
Cost of Debt 4.54%
WACC 7.47%