Is CHR.TO undervalued or overvalued?

As of 2025-03-18, the Intrinsic Value of Chorus Aviation Inc (CHR.TO) is 32.04 CAD. This CHR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.65 CAD, the upside of Chorus Aviation Inc is 55.10%. This means that CHR.TO is undervalued by 55.10%.

The range of the Intrinsic Value is 15.66 - 94.34 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	15.66 - 94.34	32.04	55.1%
DCF (Growth 10y)	28.29 - 135.00	50.68	145.4%
DCF (EBITDA 5y)	30.23 - 43.01	36.70	77.7%
DCF (EBITDA 10y)	35.64 - 55.40	45.03	118.1%
Fair Value	-29.42 - -29.42	-29.42	-242.46%
P/E	(49.19) - (59.54)	(55.30)	-367.8%
EV/EBITDA	24.89 - 56.87	39.90	93.2%
EPV	227.82 - 371.88	299.85	1352.1%
DDM - Stable	(45.32) - (182.08)	(113.70)	-650.6%
DDM - Multi	(0.58) - (1.94)	(0.91)	-104.4%