CSH.UN.TO
Chartwell Retirement Residences
Price:  
12.87 
CAD
Volume:  
127,459.00
Canada | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSH.UN.TO Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Chartwell Retirement Residences (CSH.UN.TO) is 7.17 CAD. This CSH.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.87 CAD, the upside of Chartwell Retirement Residences is %.

The range of the Intrinsic Value is (0.36) - 220.72 CAD

12.87 CAD
Stock Price
7.17 CAD
Intrinsic Value
Intrinsic Value Details

CSH.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.36) - 220.72 7.17 -44.3%
DCF (Growth 10y) 2.54 - 305.36 12.87 0.0%
DCF (EBITDA 5y) 3.69 - 11.61 7.61 -40.9%
DCF (EBITDA 10y) 6.13 - 20.28 12.38 -3.8%
Fair Value 13.99 - 13.99 13.99 8.69%
P/E 9.85 - 11.73 10.65 -17.3%
EV/EBITDA (0.54) - 6.26 3.56 -72.3%
EPV (1.48) - 7.16 2.84 -77.9%
DDM - Stable 6.20 - 42.61 24.40 89.6%
DDM - Multi 1.24 - 7.25 2.19 -83.0%

CSH.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,117.89
Beta 0.81
Outstanding shares (mil) 242.26
Enterprise Value (mil) 5,193.41
Market risk premium 5.10%
Cost of Equity 7.40%
Cost of Debt 10.68%
WACC 7.32%