Chorus Aviation Inc
TSX:CHR

Watchlist Manager
Chorus Aviation Inc Logo
Chorus Aviation Inc
TSX:CHR
Watchlist
Price: 20.6 CAD -0.19% Market Closed
Market Cap: 545.1m CAD

Relative Value

The Relative Value of one CHR stock under the Base Case scenario is 39.98 CAD. Compared to the current market price of 20.6 CAD, Chorus Aviation Inc is Undervalued by 48%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CHR Relative Value
Base Case
39.98 CAD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
52
Median 3Y
0.4
Median 5Y
0.4
Industry
0.4
Forward
0.4
vs History
vs Industry
19
Median 3Y
5.3
Median 5Y
5.6
Industry
9.5
Forward
8.4
vs History
22
vs Industry
55
Median 3Y
2.1
Median 5Y
2.3
Industry
2.9
vs History
vs Industry
48
Median 3Y
-1.8
Median 5Y
-2.9
Industry
9.3
vs History
22
vs Industry
61
Median 3Y
0.5
Median 5Y
0.8
Industry
1.9
vs History
90
vs Industry
80
Median 3Y
1.2
Median 5Y
1.5
Industry
0.9
Forward
0.6
vs History
88
vs Industry
87
Median 3Y
1.7
Median 5Y
2.1
Industry
3.1
vs History
65
vs Industry
64
Median 3Y
4.3
Median 5Y
5.6
Industry
6.1
Forward
3.9
vs History
65
vs Industry
54
Median 3Y
8.4
Median 5Y
10.6
Industry
9.8
Forward
7.7
vs History
69
vs Industry
68
Median 3Y
5.6
Median 5Y
8.3
Industry
5.7
vs History
34
vs Industry
59
Median 3Y
7.2
Median 5Y
5.7
Industry
10.4
vs History
39
vs Industry
69
Median 3Y
0.6
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

CHR Competitors Multiples
Chorus Aviation Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Chorus Aviation Inc
TSX:CHR
546.4m CAD 0.4 -2.2 4.5 8.7
US
Delta Air Lines Inc
NYSE:DAL
30.7B USD 0.5 8.4 3.9 6.7
US
United Airlines Holdings Inc
NASDAQ:UAL
24.3B USD 0.4 6.7 6 6
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
IN
Interglobe Aviation Ltd
NSE:INDIGO
2T INR 2.5 28.1 10.8 19.4
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
UK
International Consolidated Airlines Group SA
LSE:IAG
15B GBP 0.4 6 105.5 161.2
CN
Air China Ltd
SSE:601111
133.5B CNY 0.8 -220 -172.8 -172.8
US
Southwest Airlines Co
NYSE:LUV
17.9B USD 0.6 32.8 6.4 28.1
SG
Singapore Airlines Ltd
SGX:C6L
20.3B SGD 1 7.3 5.3 12.7
CN
China Southern Airlines Co Ltd
SSE:600029
104B CNY 0.6 -32.5 59.9 59.9
P/E Multiple
Earnings Growth PEG
CA
Chorus Aviation Inc
TSX:CHR
Average P/E: 13.9
Negative Multiple: -2.2
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
8.4
13%
0.6
US
United Airlines Holdings Inc
NASDAQ:UAL
6.7
14%
0.5
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.3 N/A N/A
IN
Interglobe Aviation Ltd
NSE:INDIGO
28.1
15%
1.9
IE
R
Ryanair Holdings PLC
LSE:RYA
8
14%
0.6
UK
International Consolidated Airlines Group SA
LSE:IAG
6
9%
0.7
CN
Air China Ltd
SSE:601111
Negative Multiple: -220 N/A N/A
US
Southwest Airlines Co
NYSE:LUV
32.8
62%
0.5
SG
Singapore Airlines Ltd
SGX:C6L
7.3
-25%
N/A
CN
China Southern Airlines Co Ltd
SSE:600029
Negative Multiple: -32.5 N/A N/A