CSH.UN.TO Intrinsic
Value
As of 2024-07-27, the Intrinsic Value of Chartwell Retirement Residences (CSH.UN.TO) is
6.78 CAD. This CSH.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.60 CAD, the upside of Chartwell Retirement Residences is
%.
The range of the Intrinsic Value is (0.10) - 196.20 CAD
CSH.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.10) - 196.20 |
6.78 |
-50.2% |
| DCF (Growth 10y) |
2.59 - 269.57 |
11.97 |
-12.0% |
| DCF (EBITDA 5y) |
3.43 - 12.34 |
7.54 |
-44.5% |
| DCF (EBITDA 10y) |
5.71 - 20.43 |
11.92 |
-12.3% |
| Fair Value |
12.50 - 12.50 |
12.50 |
-8.08% |
| P/E |
8.89 - 13.15 |
10.31 |
-24.2% |
| EV/EBITDA |
(0.48) - 7.38 |
3.93 |
-71.1% |
| EPV |
(1.19) - 5.97 |
2.39 |
-82.4% |
| DDM - Stable |
5.74 - 39.19 |
22.46 |
65.2% |
| DDM - Multi |
1.16 - 6.63 |
2.03 |
-85.1% |
CSH.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,686.82 |
| Beta |
0.81 |
| Outstanding shares (mil) |
271.09 |
| Enterprise Value (mil) |
5,762.34 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.34% |
| Cost of Debt |
10.68% |
| WACC |
7.29% |