As of 2025-05-15, the Intrinsic Value of Comstock Holding Companies Inc (CHCI) is 18.87 USD. This CHCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.33 USD, the upside of Comstock Holding Companies Inc is 102.3%.

The range of the Intrinsic Value is 17.22 - 21.04 USD.

Is CHCI undervalued or overvalued?

Based on its market price of 9.33 USD and our intrinsic valuation, Comstock Holding Companies Inc (CHCI) is undervalued by 102.3%.

9.33 USD

Stock Price

18.87 USD

Intrinsic Value

Intrinsic Value Details

CHCI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	17.22 - 21.04	18.87	102.3%
DCF (Growth Exit 10Y)	19.17 - 23.04	20.85	123.5%
DCF (EBITDA Exit 5Y)	12.63 - 15.45	13.86	48.5%
DCF (EBITDA Exit 10Y)	15.46 - 18.34	16.71	79.1%
Peter Lynch Fair Value	36.22 - 36.22	36.22	288.2%
P/E Multiples	6.88 - 13.24	8.82	-5.5%
EV/EBITDA Multiples	9.24 - 12.25	10.60	13.6%
Earnings Power Value	13.96 - 15.37	14.67	57.2%
Dividend Discount Model - Stable	8.69 - 15.91	12.30	31.8%
Dividend Discount Model - Multi Stages	6.77 - 10.04	8.11	-13.0%

CHCI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Installed Building Products Inc	185.14 - 297.46	228.50	40.0%
Tri Pointe Homes Inc (Delaware)	49.93 - 80.21	61.54	97.2%
Green Brick Partners Inc	92.98 - 132.1	108.92	77.9%
Dream Finders Homes Inc	55.42 - 83.84	66.80	187.2%
LGI Homes Inc	143.09 - 390.21	220.99	285.8%
Beazer Homes USA Inc	51.06 - 183.08	87.24	296.4%
Hovnanian Enterprises Inc	306.96 - 638.69	426.32	299.3%
Landsea Homes Corp	13.98 - 31.67	21.65	93.1%
New Home Company Inc	3.61 - 3.61	3.61	-59.9%
Nobility Homes Inc	30.35 - 40.07	34.31	14.4%

CHCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	94
Beta	0.16
Outstanding shares (mil)	10
Enterprise Value (mil)	65

Market risk premium	5.1%
Cost of Equity	10.45%
Cost of Debt	5%
WACC	7.5%