Chorus Aviation Inc
TSX:CHR

Watchlist Manager
Chorus Aviation Inc Logo
Chorus Aviation Inc
TSX:CHR
Watchlist
Price: 21.11 CAD -1.63% Market Closed
Market Cap: 494.4m CAD

Intrinsic Value

The intrinsic value of one CHR stock under the Base Case scenario is 86.19 CAD. Compared to the current market price of 21.11 CAD, Chorus Aviation Inc is Undervalued by 76%.

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

CHR Intrinsic Value
86.19 CAD
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Chorus Aviation Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about CHR?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CHR valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Chorus Aviation Inc.

Explain Valuation
Compare CHR to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CHR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Chorus Aviation Inc

Current Assets 328m
Cash & Short-Term Investments 26.5m
Receivables 122.1m
Other Current Assets 179.4m
Non-Current Assets 1B
PP&E 946.1m
Intangibles 8.8m
Other Non-Current Assets 50.5m
Current Liabilities 268.1m
Accounts Payable 200.5m
Other Current Liabilities 67.6m
Non-Current Liabilities 510.9m
Long-Term Debt 277.9m
Other Non-Current Liabilities 233m
Efficiency

Free Cash Flow Analysis
Chorus Aviation Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Chorus Aviation Inc

Revenue
1.3B CAD
Cost of Revenue
-463.1m CAD
Gross Profit
886.3m CAD
Operating Expenses
-794.4m CAD
Operating Income
91.9m CAD
Other Expenses
-126.9m CAD
Net Income
-35m CAD
Fundamental Scores

CHR Profitability Score
Profitability Due Diligence

Chorus Aviation Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
Declining Net Margin
42/100
Profitability
Score

Chorus Aviation Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

CHR Solvency Score
Solvency Due Diligence

Chorus Aviation Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
34/100
Solvency
Score

Chorus Aviation Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CHR Price Targets Summary
Chorus Aviation Inc

Wall Street analysts forecast CHR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CHR is 30.26 CAD with a low forecast of 27.27 CAD and a high forecast of 33.6 CAD.

Lowest
Price Target
27.27 CAD
29% Upside
Average
Price Target
30.26 CAD
43% Upside
Highest
Price Target
33.6 CAD
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CHR 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CHR stock?

The intrinsic value of one CHR stock under the Base Case scenario is 86.19 CAD.

Is CHR stock undervalued or overvalued?

Compared to the current market price of 21.11 CAD, Chorus Aviation Inc is Undervalued by 76%.

Back to Top