investorscraft@gmail.com

Intrinsic ValueChartwell Retirement Residences (CSH-UN.TO)

Previous Close$19.20
Intrinsic Value
Upside potential
Previous Close
$19.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chartwell Retirement Residences is Canada’s largest operator in the seniors housing sector, managing over 200 retirement communities across four provinces. The REIT specializes in a full spectrum of senior living options, including independent living, assisted living, and long-term care, catering to diverse resident needs. Its vertically integrated model combines property ownership with operational expertise, ensuring consistent service quality while mitigating third-party risks. Chartwell’s market leadership is reinforced by its scale, brand recognition, and focus on resident well-being, positioning it as a trusted provider in an aging demographic-driven industry. The company’s strategic emphasis on high-quality facilities and resident-centric care differentiates it from competitors, supporting occupancy stability and pricing power. With a growing senior population in Canada, Chartwell is well-placed to benefit from long-term demand trends in purpose-built retirement communities.

Revenue Profitability And Efficiency

Chartwell reported revenue of CAD 848.5 million for the period, supported by its diversified portfolio and stable occupancy rates. Net income stood at CAD 22.4 million, reflecting the capital-intensive nature of the seniors housing sector. Operating cash flow of CAD 200.9 million underscores the REIT’s ability to generate liquidity, though significant capital expenditures (CAD 107.3 million) highlight ongoing investments in property maintenance and upgrades.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.083 indicates modest earnings power, constrained by high operating costs and interest expenses. Chartwell’s capital efficiency is influenced by its asset-heavy model, with returns largely driven by occupancy levels and rental rate growth. The REIT’s focus on operational optimization and cost management remains critical to improving margins in a competitive market.

Balance Sheet And Financial Health

Chartwell’s balance sheet reflects CAD 20.0 million in cash and equivalents against total debt of CAD 2.6 billion, indicating a leveraged position typical for REITs. The debt load supports its expansive property portfolio but necessitates disciplined refinancing and interest rate management. The REIT’s financial health is closely tied to its ability to maintain stable cash flows and asset values amid economic fluctuations.

Growth Trends And Dividend Policy

Chartwell’s growth is underpinned by Canada’s aging population, with demand for senior housing expected to rise steadily. The REIT’s dividend yield, supported by a payout of CAD 0.612 per share, appeals to income-focused investors, though sustainability depends on occupancy and rental income stability. Strategic acquisitions and development projects may further drive long-term growth.

Valuation And Market Expectations

With a market cap of CAD 5.06 billion and a beta of 0.989, Chartwell is viewed as a relatively stable investment within the REIT sector. Valuation metrics reflect investor confidence in its market position and demographic tailwinds, though sensitivity to interest rates and operational costs remains a key consideration.

Strategic Advantages And Outlook

Chartwell’s scale, operational expertise, and focus on quality care provide competitive advantages in a fragmented market. The long-term outlook is positive, supported by demographic trends, but near-term performance may be influenced by macroeconomic conditions and execution on cost efficiencies.

Sources

Company filings, TSX data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount