Previous Close | $23.08 |
Intrinsic Value | $8.12 |
Upside potential | -65% |
Data is not available at this time.
Chorus Aviation Inc. operates as a key player in the regional aviation sector, offering a diversified suite of services including contract flying, aircraft leasing, and maintenance, repair, and overhaul (MRO) solutions. The company serves both commercial and charter operators, leveraging its fleet of regional aircraft such as Dash 8-400s, ATR72-600s, and A220-300s. Its dual-segment structure—Regional Aviation Services and Regional Aircraft Leasing—allows it to capture revenue from operational contracts as well as long-term leasing agreements, providing stability amid industry volatility. Positioned in a niche market, Chorus benefits from partnerships with major airlines, ensuring consistent demand for its specialized services. The company’s focus on regional connectivity and cost-efficient operations strengthens its competitive edge in North America’s aviation ecosystem. With a balanced portfolio of leased and operated aircraft, Chorus mitigates risks associated with fluctuating fuel prices and passenger demand, maintaining resilience in a capital-intensive industry.
Chorus Aviation reported revenue of CAD 1.40 billion, though it faced a net loss of CAD 158.5 million, reflecting industry-wide challenges such as rising operational costs and post-pandemic recovery pressures. The company generated CAD 265 million in operating cash flow, demonstrating its ability to maintain liquidity despite profitability headwinds. Capital expenditures of CAD 52.9 million suggest disciplined reinvestment in fleet and maintenance capabilities.
The diluted EPS of -CAD 5.79 highlights near-term earnings pressure, likely driven by debt servicing costs and fleet maintenance expenses. However, the company’s leasing segment provides recurring revenue, which may stabilize cash flows over time. The negative net income underscores the need for operational optimization to improve capital efficiency in a high-beta (1.76) industry.
Chorus holds CAD 222.2 million in cash and equivalents against total debt of CAD 516.4 million, indicating moderate leverage. The absence of dividends aligns with its focus on debt management and liquidity preservation. The balance sheet reflects the capital-intensive nature of aviation, with leased assets contributing to long-term liabilities.
Growth prospects hinge on regional aviation demand recovery and leasing portfolio expansion. The company has suspended dividends (CAD 0.00 per share) to prioritize financial flexibility. Future trends may benefit from increased regional travel and partnerships, though fuel price volatility remains a risk.
With a market cap of CAD 541.8 million, Chorus trades at a discount to revenue, reflecting investor caution amid its net losses. The high beta suggests sensitivity to macroeconomic shifts, implying elevated risk-adjusted return expectations from the market.
Chorus’s integrated model and regional focus provide defensive advantages against broader airline industry downturns. Strategic partnerships and fleet diversification could drive recovery, but near-term challenges persist. The outlook depends on cost containment and demand normalization in regional aviation.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |