Capital Senior Living Corporation(CSU) Intrinsic Value & DCF Analysis (2026)
Current Price
$33.54
Last updated: Jun 23, 2026
Price vs Intrinsic Value
Fundamental Score
Weighted across 6 signals
Narrative Score
+3 vs previous
Trend Score
Trend data unavailable
The intrinsic value of Capital Senior Living Corporation (CSU) is estimated at $-51.21 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $33.54, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 3.16% long-term growth rate and a 10.00% discount rate (calculated: 4.33%), reflecting expected future free cash flow and cost of capital.
The intrinsic value of Capital Senior Living Corporation (CSU) is estimated at $-51.21 per share based on a 10-year discounted cash flow (DCF) analysis. At the current price of $33.54, the stock appears overvalued relative to its projected cash flow fundamentals. This estimate assumes a 3.16% long-term growth rate and a 10.00% discount rate (calculated: 4.33%), reflecting expected future free cash flow and cost of capital.Valuation Details
Capital Efficiency
The company is earning below its required return. This may indicate inefficient use of capital or excess cash that isn't being reinvested.
Fundamental Details
Narrative Details
Trend Details
Investment Coach
- Price moves to at least a mid-teens discount to fair value
- Sustained improvement in ROIC versus WACC spread
- Meaningful shifts in narrative trend and score direction
Free Cash Flow (in millions)
How Intrinziq Estimates Fair Value
Intrinziq estimates Capital Senior Living Corporation's intrinsic value using a discounted cash flow (DCF) model based on free cash flow trends and a market-based discount rate. The model projects future cash flows over ten years and discounts them using a market return assumption to estimate fair value.
Capital Senior Living CorporationHealthcare
Capital Senior Living Corporation (CSU) is a company that focuses on the senior housing sector within the United States. Its operations involve developing, owning, managing, and running various types of residential communities for older adults. For residents seeking an active and self-sufficient lifestyle, CSU offers independent living options that include regular meal service, transportation, and a robust calendar of social and recreational events. These communities also provide essential domestic services like laundry and housekeeping, around-the-clock staffing, and access to wellness programs such as health screenings, nutritional guidance, and fitness classes. For individuals who require more personal assistance, the company's assisted living services offer comprehensive support with daily activities. This includes help with mobility, bathing, dressing, eating, personal hygiene, and medication management. These facilities also provide general support services such as meals, engaging activities, cleaning, maintenance, and transport. Furthermore, supplementary services can be arranged for specific needs, and specialized care is provided for residents living with various forms of dementia. Beyond these offerings, CSU also operates dedicated memory care facilities and facilitates home care services for residents through partnerships with external providers. As of the close of 2019, the company's portfolio included 126 senior living communities situated in 23 states, capable of housing approximately 16,000 residents. Of these properties, 80 were company-owned, and 46 were leased. Capital Senior Living Corporation was established in 1990 and maintains its corporate headquarters in Dallas, Texas.