Comstock Holding Companies, Inc. (CHCI)
Real Estate · Real Estate · $161M
Intrinsic Value (Consensus)
$9.84
Current Price
$15.40
Margin of Safety
-36.1%
36.1% Above Intrinsic Value
Value: $10
Price: $15
Valuation Model Estimates
Current Price: $15.40
DCF (Discounted Cash Flow)
$5.71
Graham Number
$10.76
Earnings Power Value
$7.48
Relative Value (P/E)
$15.40
Dividend Discount Model
Not applicable
—
Consensus Value
$9.84
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.77
- EPS (Forward)
- $0.79
- Book Value
- $6.68
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 24.4%
- Debt/Equity
- 8%
- Revenue Growth
- 22.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance