Chorus Aviation Inc
TSX:CHR

Watchlist Manager
Chorus Aviation Inc Logo
Chorus Aviation Inc
TSX:CHR
Watchlist
Price: 22.51 CAD 1.17% Market Closed
Market Cap: 595.6m CAD

Relative Value

The Relative Value of one CHR stock under the Base Case scenario is 40.11 CAD. Compared to the current market price of 22.51 CAD, Chorus Aviation Inc is Undervalued by 44%.

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
40.11 CAD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
52
Median 3Y
0.4
Median 5Y
0.4
Industry
0.5
Forward
0.4
vs History
vs Industry
19
Median 3Y
-2
Median 5Y
5.3
Industry
9.6
Forward
9.2
vs History
14
vs Industry
55
Median 3Y
2.1
Median 5Y
2.4
Industry
3
vs History
vs Industry
48
Median 3Y
-1.8
Median 5Y
-2.9
Industry
9.1
vs History
12
vs Industry
61
Median 3Y
0.5
Median 5Y
0.8
Industry
2
vs History
87
vs Industry
80
Median 3Y
1.1
Median 5Y
1.5
Industry
0.9
Forward
0.6
vs History
84
vs Industry
87
Median 3Y
1.5
Median 5Y
2
Industry
3.3
vs History
60
vs Industry
64
Median 3Y
4.3
Median 5Y
5.5
Industry
6.4
Forward
4.1
vs History
60
vs Industry
54
Median 3Y
8.4
Median 5Y
10.6
Industry
10.5
Forward
8.1
vs History
65
vs Industry
68
Median 3Y
5.7
Median 5Y
8.3
Industry
5.8
vs History
34
vs Industry
59
Median 3Y
7.2
Median 5Y
5.9
Industry
10.9
vs History
23
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
597m CAD 0.4 -2.4 4.7 9.2
US
Delta Air Lines Inc
NYSE:DAL
32.9B USD 0.5 9 4.1 7.1
US
United Airlines Holdings Inc
NASDAQ:UAL
27B USD 0.5 7.4 6.4 6.4
IN
Interglobe Aviation Ltd
NSE:INDIGO
2.2T INR 2.8 30.6 11.8 21
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
UK
International Consolidated Airlines Group SA
LSE:IAG
16.8B GBP 0.5 6.7 105.7 161.4
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
US
Southwest Airlines Co
NYSE:LUV
19.6B USD 0.7 35.8 7.2 31.5
CN
Air China Ltd
SSE:601111
132.4B CNY 0.8 -218.2 -172.2 -172.2
SG
Singapore Airlines Ltd
SGX:C6L
20.9B SGD 1.1 7.5 5.4 13
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: 15
Negative Multiple: -2.4
N/A N/A
US
Delta Air Lines Inc
NYSE:DAL
9
13%
0.7
US
United Airlines Holdings Inc
NASDAQ:UAL
7.4
14%
0.5
IN
Interglobe Aviation Ltd
NSE:INDIGO
30.6
16%
1.9
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
Negative Multiple: -1 404.3 N/A N/A
UK
International Consolidated Airlines Group SA
LSE:IAG
6.7
9%
0.7
IE
R
Ryanair Holdings PLC
LSE:RYA
8
14%
0.6
US
Southwest Airlines Co
NYSE:LUV
35.8
63%
0.6
CN
Air China Ltd
SSE:601111
Negative Multiple: -218.2 N/A N/A
SG
Singapore Airlines Ltd
SGX:C6L
7.5
-25%
N/A
CN
China Southern Airlines Co Ltd
SSE:600029
Negative Multiple: -32.5 N/A N/A