As of 2025-06-16, the Intrinsic Value of Chartwell Retirement Residences (CSH.UN.TO) is 19.93 CAD. This CSH.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.07 CAD, the upside of Chartwell Retirement Residences is 10.30%.
The range of the Intrinsic Value is 7.98 - 94.24 CAD
Based on its market price of 18.07 CAD and our intrinsic valuation, Chartwell Retirement Residences (CSH.UN.TO) is undervalued by 10.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.98 - 94.24 | 19.93 | 10.3% |
| DCF (Growth 10y) | 14.11 - 124.36 | 29.47 | 63.1% |
| DCF (EBITDA 5y) | 8.32 - 13.43 | 10.71 | -40.8% |
| DCF (EBITDA 10y) | 13.97 - 22.74 | 17.95 | -0.7% |
| Fair Value | 5.12 - 5.12 | 5.12 | -71.65% |
| P/E | 3.11 - 4.76 | 3.80 | -79.0% |
| EV/EBITDA | 2.38 - 8.90 | 6.45 | -64.3% |
| EPV | (1.04) - 2.50 | 0.73 | -96.0% |
| DDM - Stable | 2.17 - 9.03 | 5.60 | -69.0% |
| DDM - Multi | 7.59 - 20.82 | 10.74 | -40.6% |
| Market Cap (mil) | 5,075.14 |
| Beta | 0.81 |
| Outstanding shares (mil) | 280.86 |
| Enterprise Value (mil) | 7,809.26 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.33% |
| Cost of Debt | 6.49% |
| WACC | 7.03% |