|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.25 CAD | -0.25% |
|
+0.96% | +13.05% |
| 05-20 | CIBC Say Aviation Week Data Indicates Business Aviation Utilization Tops Both Prior-Year and Pre-COVID Levels | MT |
| 05-11 | CIBC Raises Chorus Aviation's Price Target to C$31.00 From C$30.00 | MT |
Company Valuation: Chorus Aviation Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 618.7 | 603.8 | 521 | 624.3 | 531.8 | 595.7 | - | - |
| Change | - | -2.41% | -13.71% | 19.84% | -14.82% | 12.01% | - | - |
| Enterprise Value (EV) 1 | 2,409 | 603.8 | 2,191 | 918.5 | 877.3 | 849.2 | 783.8 | 746.7 |
| Change | - | -74.94% | 262.82% | -58.07% | -4.48% | -3.21% | -7.7% | -4.73% |
| P/E | -27.7x | 24.9x | 7.76x | -3.76x | 7.04x | 12.2x | 10.9x | 11.8x |
| PBR | 0.85x | - | 0.41x | 1.16x | 0.99x | 1.08x | 1.01x | 1x |
| PEG | - | -0x | 0x | 0x | -0x | -0.4x | 0.9x | -1.43x |
| Capitalization / Revenue | 0.6x | 0.38x | 0.31x | 0.44x | 0.4x | 0.46x | 0.46x | 0.47x |
| EV / Revenue | 2.35x | 0.38x | 1.3x | 0.65x | 0.67x | 0.65x | 0.6x | 0.59x |
| EV / EBITDA | 7.31x | 1.37x | 4.78x | 4.34x | 4.24x | 4.71x | 4.4x | 4.49x |
| EV / EBIT | 33.9x | 3.21x | 9.45x | 9.91x | 8.81x | 11.3x | 10.4x | 11.6x |
| EV / FCF | 21.8x | - | 8.54x | 4.33x | 6.48x | 7.46x | 6.88x | 7.45x |
| FCF Yield | 4.58% | - | 11.7% | 23.1% | 15.4% | 13.4% | 14.5% | 13.4% |
| Dividend per Share 2 | - | - | - | - | 0.27 | 0.44 | 0.52 | 0.655 |
| Rate of return | - | - | - | - | 1.26% | 1.81% | 2.14% | 2.7% |
| EPS 2 | -0.84 | 0.91 | 2.31 | -5.789 | 3.048 | 1.99 | 2.235 | 2.05 |
| Distribution rate | - | - | - | - | 8.86% | 22.1% | 23.3% | 32% |
| Net sales 1 | 1,023 | 1,596 | 1,681 | 1,405 | 1,316 | 1,302 | 1,302 | 1,260 |
| EBITDA 1 | 329.4 | 441 | 458.7 | 211.6 | 206.9 | 180.5 | 178.2 | 166.2 |
| EBIT 1 | 70.98 | 188.3 | 231.8 | 92.65 | 99.6 | 75.21 | 75.55 | 64.47 |
| Net income 1 | -20.48 | 25.99 | 65.93 | -158.5 | 78.74 | 41.19 | 47.82 | 43.76 |
| Net Debt 1 | 1,790 | - | 1,670 | 294.2 | 345.5 | 253.5 | 188.1 | 151 |
| Reference price 2 | 23.24 | 22.68 | 17.92 | 21.77 | 21.45 | 24.25 | 24.25 | 24.25 |
| Nbr of stocks (in thousands) | 26,621 | 26,621 | 29,072 | 28,679 | 24,793 | 24,565 | - | - |
| Announcement Date | 2/16/22 | 2/15/23 | 2/22/24 | 2/20/25 | 2/12/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.22x | 0.65x | 4.71x | 1.81% | 426M | |
| 14.49x | 0.85x | 7.61x | 1.51% | 23.5B | |
| 22.1x | 0.59x | 6.86x | -.--% | 9.91B | |
| 31.07x | 2.53x | 10.98x | 2.17% | 5.14B | |
| 32.19x | 1.18x | 8.15x | 1.46% | 3.27B | |
| 15x | 1.16x | 6.7x | -.--% | 2.69B | |
| -6.01x | 1.28x | 6.87x | -.--% | 1.43B | |
| 17.45x | 1.45x | 4.92x | 2.82% | 1.12B | |
| -3.45x | 1.13x | 4.73x | -.--% | 879M | |
| Average | 15.00x | 1.20x | 6.84x | 1.08% | 5.37B | |
| Weighted average by Cap. | 18.15x | 1.04x | 7.64x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CHR Stock
- Valuation Chorus Aviation Inc.
Select your edition
All financial news and data tailored to specific country editions
