Charter Hall Social Infrastructure REIT
ASX:CQE

Watchlist Manager
Charter Hall Social Infrastructure REIT Logo
Charter Hall Social Infrastructure REIT
ASX:CQE
Watchlist
Price: 3.05 AUD
Market Cap: 1.1B AUD

Intrinsic Value

The intrinsic value of one CQE stock under the Base Case scenario is 3.41 AUD. Compared to the current market price of 3.05 AUD, Charter Hall Social Infrastructure REIT is Undervalued by 10%.

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

CQE Intrinsic Value
3.41 AUD
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Charter Hall Social Infrastructure REIT

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

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 CQE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Charter Hall Social Infrastructure REIT.

Explain Valuation
Compare CQE to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Charter Hall Social Infrastructure REIT’s significant exposure to government-funded childcare centers could suffer if policy changes or budget cuts in early childhood education reduce subsidies, which would adversely impact tenancy and rental income.

Concentrated tenant segments, particularly in healthcare and education assets, increase the REIT’s vulnerability if one or more of these specialized operators face financial distress or regulatory headwinds.

Elevated development costs for purpose-built assets, coupled with rising construction and financing expenses, may pressure future returns and possibly delay capital recycling or expansion opportunities.

Bull Theses

The REIT’s focus on long-term, triple-net leases with government-backed and reputable community service providers underpins stable cash flow and draws on robust demand for social infrastructure assets.

Continued population growth and rising demand for childcare, aged care, and education facilities position Charter Hall Social Infrastructure REIT to benefit from structural tailwinds across its core markets.

Strategic partnerships with government entities and other non-profits bolster occupancy rates and allow the REIT to capture potential expansion opportunities as public policy continues to favor community-based services.

Show More Less
How do you feel about CQE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Charter Hall Social Infrastructure REIT

Current Assets 52.2m
Cash & Short-Term Investments 20m
Receivables 3.1m
Other Current Assets 29.1m
Non-Current Assets 2.1B
Long-Term Investments 2.1B
Other Non-Current Assets 500k
Current Liabilities 35.1m
Accounts Payable 14.1m
Other Current Liabilities 21m
Non-Current Liabilities 662.8m
Long-Term Debt 661.2m
Other Non-Current Liabilities 1.6m
Efficiency

Free Cash Flow Analysis
Charter Hall Social Infrastructure REIT

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Charter Hall Social Infrastructure REIT

Revenue
118.4m AUD
Cost of Revenue
-32.6m AUD
Gross Profit
85.8m AUD
Operating Expenses
-2.7m AUD
Operating Income
83.1m AUD
Other Expenses
-12.1m AUD
Net Income
71m AUD
Fundamental Scores

CQE Profitability Score
Profitability Due Diligence

Charter Hall Social Infrastructure REIT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Strong 3Y Average Operating Margin
Exceptional Net Margin
Exceptional Gross Margin
55/100
Profitability
Score

Charter Hall Social Infrastructure REIT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

CQE Solvency Score
Solvency Due Diligence

Charter Hall Social Infrastructure REIT's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
38/100
Solvency
Score

Charter Hall Social Infrastructure REIT's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CQE Price Targets Summary
Charter Hall Social Infrastructure REIT

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

According to Wall Street analysts, the average 1-year price target for CQE is 3.58 AUD with a low forecast of 3.42 AUD and a high forecast of 3.78 AUD.

Lowest
Price Target
3.42 AUD
12% Upside
Average
Price Target
3.58 AUD
17% Upside
Highest
Price Target
3.78 AUD
24% 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 CQE 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 CQE stock?

The intrinsic value of one CQE stock under the Base Case scenario is 3.41 AUD.

Is CQE stock undervalued or overvalued?

Compared to the current market price of 3.05 AUD, Charter Hall Social Infrastructure REIT is Undervalued by 10%.

Back to Top