Valuation Chorus Aviation Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-10-09 EDT			5-day change	1st Jan Change
28.66 ^CAD	-1.38%		-2.95%	+33.61%

09-15	Chorus Aviation's Jazz Unit Reaches a Tentative Agreement With Its Crew Schedulers	MT
09-14	Chorus Aviation Unit Jazz Aviation and Canadian Flight Attendant Union Reaches Collective Agreement	MT

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	680.6	-	-
Change	-	-2.41%	-13.71%	19.84%	-14.82%	27.98%	-	-
Enterprise Value (EV) ¹	2,409	603.8	2,191	918.5	877.3	924.2	852.5	787.7
Change	-	-74.94%	262.82%	-58.07%	-4.48%	5.34%	-7.76%	-7.6%
P/E	-27.7x	24.9x	7.76x	-3.76x	7.04x	13.6x	10.5x	-
PBR	0.85x	-	0.41x	1.16x	0.99x	1.25x	1.16x	1.1x
PEG	-	-0x	0x	0x	-0x	-0.4x	0.4x	-
Capitalization / Revenue	0.6x	0.38x	0.31x	0.44x	0.4x	0.51x	0.51x	0.52x
EV / Revenue	2.35x	0.38x	1.3x	0.65x	0.67x	0.69x	0.64x	0.6x
EV / EBITDA	7.31x	1.37x	4.78x	4.34x	4.24x	4.94x	4.66x	4.44x
EV / EBIT	33.9x	3.21x	9.45x	9.91x	8.81x	11.2x	10.5x	11.2x
EV / FCF	21.8x	-	8.54x	4.33x	6.48x	7.52x	7.36x	7.23x
FCF Yield	4.58%	-	11.7%	23.1%	15.4%	13.3%	13.6%	13.8%
Dividend per Share ²	-	-	-	-	0.27	0.44	0.55	0.71
Rate of return	-	-	-	-	1.26%	1.54%	1.92%	2.48%
EPS ²	-0.84	0.91	2.31	-5.789	3.048	2.11	2.72	-
Distribution rate	-	-	-	-	8.86%	20.9%	20.2%	-
Net sales ¹	1,023	1,596	1,681	1,405	1,316	1,337	1,339	1,321
EBITDA ¹	329.4	441	458.7	211.6	206.9	186.9	182.9	177.6
EBIT ¹	70.98	188.3	231.8	92.65	99.6	82.6	81.09	70.64
Net income ¹	-20.48	25.99	65.93	-158.5	78.74	46.25	54.5	52.89
Net Debt ¹	1,790	-	1,670	294.2	345.5	243.6	171.9	107.1
Reference price ²	23.24	22.68	17.92	21.77	21.45	28.66	28.66	28.66
Nbr of stocks (in thousands)	26,621	26,621	29,072	28,679	24,793	23,747	-	-
Announcement Date	2/16/22	2/15/23	2/22/24	2/20/25	2/12/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHORUS AVIATION INC.	13.58x	0.69x	4.94x	1.54%	477M
DELTA AIR LINES, INC.	15.13x	0.9x	7.93x	0.91%	53.77B
UNITED AIRLINES HOLDINGS, INC.	11.56x	0.77x	7.32x	-.--%	34.88B
RYANAIR HOLDINGS PLC	13.49x	1.32x	6.08x	1.89%	26.71B
INTERNATIONAL CONSOLIDATED AIRLINES GROUP, S.A.	7.9x	0.79x	3.8x	2.18%	24.24B
SOUTHWEST AIRLINES CO.	15.65x	0.76x	7.28x	1.73%	20.38B
INTERGLOBE AVIATION LIMITED	67.14x	2.19x	13.17x	0.07%	19.31B
SINGAPORE AIRLINES LIMITED	29.66x	1.06x	5.66x	3.76%	16.16B
AIR CHINA LIMITED	-10.42x	1.6x	11.18x	-.--%	15.74B
LATAM AIRLINES GROUP S.A.	9.97x	1.14x	4.7x	3.29%	14.31B
Average	17.37x	1.12x	7.21x	1.54%	22.6B
Weighted average by Cap.	17.03x	1.09x	7.42x	1.32%