As of 2025-05-06, the Intrinsic Value of Chorus Aviation Inc (CHR.TO) is 31.95 CAD. This CHR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.11 CAD, the upside of Chorus Aviation Inc is 67.20%.
The range of the Intrinsic Value is 16.74 - 80.53 CAD
Based on its market price of 19.11 CAD and our intrinsic valuation, Chorus Aviation Inc (CHR.TO) is undervalued by 67.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.74 - 80.53 | 31.95 | 67.2% |
| DCF (Growth 10y) | 30.01 - 115.81 | 50.61 | 164.8% |
| DCF (EBITDA 5y) | 30.77 - 43.28 | 37.87 | 98.2% |
| DCF (EBITDA 10y) | 36.65 - 54.98 | 46.16 | 141.5% |
| Fair Value | -29.88 - -29.88 | -29.88 | -256.37% |
| P/E | (46.98) - (54.27) | (52.44) | -374.4% |
| EV/EBITDA | 26.34 - 58.19 | 42.87 | 124.3% |
| EPV | 237.02 - 356.35 | 296.69 | 1452.5% |
| DDM - Stable | (46.56) - (150.26) | (98.41) | -614.9% |
| DDM - Multi | (0.60) - (1.58) | (0.88) | -104.6% |
| Market Cap (mil) | 506.80 |
| Beta | 1.03 |
| Outstanding shares (mil) | 26.52 |
| Enterprise Value (mil) | 800.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.28% |
| Cost of Debt | 5.73% |
| WACC | 6.21% |