CNU Intrinsic Valuation and Fundamental Analysis - Chorus Ltd - Alpha Spread
C

Chorus Ltd
ASX:CNU

Watchlist Manager
Chorus Ltd
ASX:CNU
Watchlist
Price: 8.22 AUD -1.56% Market Closed
Market Cap: 3.6B AUD
Have any thoughts about
Chorus Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CNU stock under the Base Case scenario is 7.5 AUD. Compared to the current market price of 8.22 AUD, Chorus Ltd is Overvalued by 9%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CNU Intrinsic Value
7.5 AUD
Overvaluation 9%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Chorus Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CNU based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about CNU?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Chorus Ltd

Provide an overview of the primary business activities
of Chorus Ltd.

What unique competitive advantages
does Chorus Ltd hold over its rivals?

What risks and challenges
does Chorus Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Chorus Ltd.

Provide P/S
for Chorus Ltd.

Provide P/E
for Chorus Ltd.

Provide P/OCF
for Chorus Ltd.

Provide P/FCFE
for Chorus Ltd.

Provide P/B
for Chorus Ltd.

Provide EV/S
for Chorus Ltd.

Provide EV/GP
for Chorus Ltd.

Provide EV/EBITDA
for Chorus Ltd.

Provide EV/EBIT
for Chorus Ltd.

Provide EV/OCF
for Chorus Ltd.

Provide EV/FCFF
for Chorus Ltd.

Provide EV/IC
for Chorus Ltd.

Show me price targets
for Chorus Ltd made by professional analysts.

What are the Revenue projections
for Chorus Ltd?

How accurate were the past Revenue estimates
for Chorus Ltd?

What are the Net Income projections
for Chorus Ltd?

How accurate were the past Net Income estimates
for Chorus Ltd?

What are the EPS projections
for Chorus Ltd?

How accurate were the past EPS estimates
for Chorus Ltd?

What are the EBIT projections
for Chorus Ltd?

How accurate were the past EBIT estimates
for Chorus Ltd?

Compare the revenue forecasts
for Chorus Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Chorus Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Chorus Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Chorus Ltd compared to its peers.

Compare the P/E ratios
of Chorus Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Chorus Ltd with its peers.

Analyze the financial leverage
of Chorus Ltd compared to its main competitors.

Show all profitability ratios
for Chorus Ltd.

Provide ROE
for Chorus Ltd.

Provide ROA
for Chorus Ltd.

Provide ROIC
for Chorus Ltd.

Provide ROCE
for Chorus Ltd.

Provide Gross Margin
for Chorus Ltd.

Provide Operating Margin
for Chorus Ltd.

Provide Net Margin
for Chorus Ltd.

Provide FCF Margin
for Chorus Ltd.

Show all solvency ratios
for Chorus Ltd.

Provide D/E Ratio
for Chorus Ltd.

Provide D/A Ratio
for Chorus Ltd.

Provide Interest Coverage Ratio
for Chorus Ltd.

Provide Altman Z-Score Ratio
for Chorus Ltd.

Provide Quick Ratio
for Chorus Ltd.

Provide Current Ratio
for Chorus Ltd.

Provide Cash Ratio
for Chorus Ltd.

What is the historical Revenue growth
over the last 5 years for Chorus Ltd?

What is the historical Net Income growth
over the last 5 years for Chorus Ltd?

What is the current Free Cash Flow
of Chorus Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Chorus Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Chorus Ltd

Current Assets 239m
Cash & Short-Term Investments 87m
Receivables 152m
Non-Current Assets 5.9B
PP&E 5.6B
Intangibles 212m
Other Non-Current Assets 107m
Current Liabilities 430m
Accounts Payable 240m
Other Current Liabilities 190m
Non-Current Liabilities 4.8B
Long-Term Debt 3.4B
Other Non-Current Liabilities 1.4B
Efficiency

Earnings Waterfall
Chorus Ltd

Revenue
996m NZD
Cost of Revenue
-293m NZD
Gross Profit
703m NZD
Operating Expenses
-478m NZD
Operating Income
225m NZD
Other Expenses
-204m NZD
Net Income
21m NZD

Free Cash Flow Analysis
Chorus Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CNU Profitability Score
Profitability Due Diligence

Chorus Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Operating Income
Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Chorus Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

CNU Solvency Score
Solvency Due Diligence

Chorus Ltd's solvency score is 15/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Positive Net Debt
15/100
Solvency
Score

Chorus Ltd's solvency score is 15/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CNU Price Targets Summary
Chorus Ltd

Wall Street analysts forecast CNU stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CNU is 7.19 AUD with a low forecast of 6.11 AUD and a high forecast of 8.08 AUD.

Lowest
Price Target
6.11 AUD
26% Downside
Average
Price Target
7.19 AUD
13% Downside
Highest
Price Target
8.08 AUD
2% Downside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CNU?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for CNU is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about CNU dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

CNU Price
Chorus Ltd

1M 1M
+12%
6M 6M
+17%
1Y 1Y
+19%
3Y 3Y
+40%
5Y 5Y
+97%
10Y 10Y
+631%
Annual Price Range
8.22
52w Low
6.48
52w High
8.51
Price Metrics
Average Annual Return 15.65%
Standard Deviation of Annual Returns 13.17%
Max Drawdown -4%
Shares Statistics
Market Capitalization 3.4B AUD
Shares Outstanding 433 887 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Chorus Ltd

Country

New Zealand

Industry

Telecommunication

Market Cap

3.4B AUD

Dividend Yield

4.88%

Description

Chorus Ltd. operates as a telecommunications infrastructure company. The firm maintains and builds a network made up of local telephone exchanges, cabinets, and copper and fiber cables. The Company’s product portfolio encompasses a range of wholesale broadband, data and voice services across a mix of regulated, contracted, and commercial products. Its products include fiber broadband, fiber premium, copper-based voice, data services over copper and copper-based broadband. Its fiber and copper connections provide access to the Chorus fixed lines network to enable connections to the Internet. Its infrastructure includes the physical storage and site-sharing rental services for the co-location of the third party or shared assets. The Company’s field services include services in the field to protect, strengthen, and increase the available network.

Contact

WELLINGTON
Level 10, 1 Willis Street
www.chorus.co.nz

IPO

2011-11-23

Employees

481

Officers

See Also

Discover More
What is the Intrinsic Value of one CNU stock?

The intrinsic value of one CNU stock under the Base Case scenario is 7.5 AUD.

Is CNU stock undervalued or overvalued?

Compared to the current market price of 8.22 AUD, Chorus Ltd is Overvalued by 9%.

Back to Top