Previous Close | $10.84 |
Intrinsic Value | $53.32 |
Upside potential | +392% |
Data is not available at this time.
Comstock Holding Companies, Inc. (CHCI) operates primarily in the real estate development and asset management sector, focusing on commercial and mixed-use properties in the Washington, D.C. metropolitan area. The company generates revenue through property development, leasing, and management services, leveraging its expertise in high-demand urban and suburban markets. Its core business model revolves around acquiring, developing, and managing real estate assets, with a strategic emphasis on transit-oriented developments that align with regional growth trends. CHCI’s market position is bolstered by its deep local knowledge and long-standing relationships with stakeholders, enabling it to capitalize on opportunities in a competitive landscape. The firm differentiates itself through a vertically integrated approach, controlling projects from inception to completion, which enhances operational efficiency and margin potential. While its geographic concentration presents localized risks, it also allows for focused execution in a high-growth corridor with strong demographic and economic tailwinds.
In FY 2024, CHCI reported revenue of $51.3 million and net income of $14.6 million, reflecting a net margin of approximately 28.5%, indicative of strong profitability. Operating cash flow stood at $10.7 million, supported by disciplined capital allocation, with modest capital expenditures of $368,000. The company’s efficiency is further underscored by its ability to convert revenue into earnings at a robust rate, though its concentrated business model warrants monitoring for cyclical exposure.
CHCI’s diluted EPS of $1.41 demonstrates solid earnings power, driven by its high-margin real estate operations. The company’s capital efficiency is evident in its low debt-to-equity profile and prudent reinvestment strategy, with minimal capex relative to cash flow generation. This balance allows for flexibility in pursuing growth while maintaining financial stability.
CHCI maintains a strong balance sheet, with $28.8 million in cash and equivalents against total debt of $6.3 million, indicating ample liquidity and low leverage. The company’s financial health is further reinforced by its net cash position, providing a cushion for operational needs and strategic initiatives without overreliance on external financing.
Growth trends are supported by CHCI’s focus on high-potential real estate projects, though its revenue base remains relatively concentrated. The company does not currently pay dividends, opting instead to reinvest cash flows into development opportunities. This aligns with its growth-oriented strategy but may limit appeal to income-focused investors.
With a market capitalization derived from its share price and 9.8 million shares outstanding, CHCI’s valuation reflects its niche positioning and profitability. Investors likely price in expectations for sustained execution in its core markets, balanced against sector-specific risks such as interest rate sensitivity and regional economic fluctuations.
CHCI’s strategic advantages include its localized expertise, integrated business model, and strong balance sheet. The outlook hinges on its ability to capitalize on regional demand for mixed-use developments, though macroeconomic headwinds could pose challenges. Long-term success will depend on maintaining disciplined project selection and leveraging its financial flexibility.
Company filings (10-K), investor disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |