As of 2025-07-01, the Intrinsic Value of Comstock Holding Companies Inc (CHCI) is 20.40 USD. This CHCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.09 USD, the upside of Comstock Holding Companies Inc is 102.10%.
The range of the Intrinsic Value is 18.55 - 22.82 USD
Based on its market price of 10.09 USD and our intrinsic valuation, Comstock Holding Companies Inc (CHCI) is undervalued by 102.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.55 - 22.82 | 20.40 | 102.1% |
| DCF (Growth 10y) | 21.78 - 26.44 | 23.81 | 135.9% |
| DCF (EBITDA 5y) | 13.76 - 16.93 | 14.83 | 47.0% |
| DCF (EBITDA 10y) | 17.54 - 20.98 | 18.76 | 85.9% |
| Fair Value | 37.83 - 37.83 | 37.83 | 274.95% |
| P/E | 7.47 - 13.32 | 9.88 | -2.1% |
| EV/EBITDA | 9.78 - 12.83 | 10.62 | 5.3% |
| EPV | 13.78 - 15.19 | 14.48 | 43.6% |
| DDM - Stable | 8.96 - 16.37 | 12.67 | 25.5% |
| DDM - Multi | 7.83 - 11.52 | 9.35 | -7.4% |
| Market Cap (mil) | 101.61 |
| Beta | -0.05 |
| Outstanding shares (mil) | 10.07 |
| Enterprise Value (mil) | 73.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.57% |
| Cost of Debt | 5.00% |
| WACC | 7.53% |