DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Comstock Holding Companies, Inc. (CHCI)

Real Estate | Real Estate - Services

Today's Price

$20.02

Today's Fair Value

$11.85 -40.81%

Margin of Safety

-68.95%

Projected Value (5Y)

$19.09 -4.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 44.62% | CAGR (5y): 28.92%

Diluted Shares Growth Rate

Regression: 15.53% | CAGR (5y): 4.16%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.64x)

Discount Rate