CHR.TO
Chorus Aviation Inc
Price:  
22.40 
CAD
Volume:  
1,232.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHR.TO Intrinsic Value

47.70 %
Upside

What is the intrinsic value of CHR.TO?

As of 2025-07-11, the Intrinsic Value of Chorus Aviation Inc (CHR.TO) is 33.08 CAD. This CHR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.40 CAD, the upside of Chorus Aviation Inc is 47.70%.

The range of the Intrinsic Value is 11.80 - 249.52 CAD

Is CHR.TO undervalued or overvalued?

Based on its market price of 22.40 CAD and our intrinsic valuation, Chorus Aviation Inc (CHR.TO) is undervalued by 47.70%.

22.40 CAD
Stock Price
33.08 CAD
Intrinsic Value
Intrinsic Value Details

CHR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.80 - 249.52 33.08 47.7%
DCF (Growth 10y) 21.94 - 333.88 50.13 123.8%
DCF (EBITDA 5y) 23.86 - 38.37 29.90 33.5%
DCF (EBITDA 10y) 26.41 - 49.31 35.85 60.1%
Fair Value -28.04 - -28.04 -28.04 -225.18%
P/E (57.99) - (63.93) (62.11) -377.3%
EV/EBITDA 23.64 - 33.84 28.25 26.1%
EPV 181.84 - 342.59 262.21 1070.6%
DDM - Stable (49.95) - (231.68) (140.82) -728.7%
DDM - Multi (0.67) - (2.51) (1.07) -104.8%

CHR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 592.70
Beta 1.01
Outstanding shares (mil) 26.46
Enterprise Value (mil) 936.79
Market risk premium 5.10%
Cost of Equity 8.52%
Cost of Debt 8.18%
WACC 7.32%