Comstock Holding Companies, Inc.

Comstock Holding Companies, Inc.

CHCIยทNASDAQ

$15.63

-2.1%
Real EstateReal Estate - Diversified

Comstock Holding Companies, Inc. develops, operates, and manages of mixed-use and transit-oriented properties primarily in the Washington, D.C. metropolitan area. The company operates a portfolio of 34 operating assets, which include 14 commercial assets totaling approximately 2.2 million square feet; 6 multifamily assets totaling 1,636 units; and 14 commercial garages with approximately 11,000 parking spaces. It also has 18 development pipeline assets consisting of approximately 2.0 million square feet of additional planned commercial development; approximately 1,900 multifamily units; and 2 hotel assets. In addition, the company provides real estate development and management services. It primarily serves private and institutional owners; investors in commercial, residential, and mixed-use real estate; and various governmental bodies. The company was formerly known as Comstock Homebuilding Companies, Inc. and changed its name to Comstock Holding Companies, Inc. in June 2012. Comstock Holding Companies, Inc. was founded in 1985 and is headquartered in Reston, Virginia.

At a Glance

Live Snapshot
Market Cap$156.91M
EPS1.6900
P/E Ratio9.25
Earnings Date08/13/2026
Comstock Holding Companies, Inc.

Comstock Holding Companies, Inc. Fair Value Envelope

CHCI ยท NASDAQ

Our analysis suggests that CHCI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.63, this represents a potential HIDDEN relative to our calculated worth for Comstock Holding Companies, Inc..

Intrinsic Value
Current Price: $15.63

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$4.1M
+ Cash & Equivalents$31.3M
Firm Value$35.4M
- Debt$5.4M
Equity Value$30.0M
/ Shares Outstanding9,851,160B
DCF Value$3
OVERVALUED BY 80%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$2.4M
$1.2M
$599.6K
$299.8K
$149.9K
$75.0K
$37.5K
$18.7K
$9.4K
$4.7K
Maintenance CapEx
-$38.0K
-$19.0K
-$9.5K
-$4.8K
-$2.4K
-$1.2K
-$594
-$297
-$148
-$74
Owner Earnings
$2.4M
$1.2M
$590.1K
$295.1K
$147.5K
$73.8K
$36.9K
$18.4K
$9.2K
$4.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$2.2M
$1.0M
$468.5K
$216.9K
$100.4K
$46.5K
$21.5K
$10.0K
$4.6K
$2.1K
Terminal Value represents 0.9% of Enterprise Value