|
Comstock Holding Companies, Inc. (CHCI) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Comstock Holding Companies, Inc. (CHCI) Bundle
Looking to determine the intrinsic value of Comstock Holding Companies, Inc.? Our (CHCI) DCF Calculator integrates real-world data with complete customization features, allowing you to adjust forecasts and make more informed investment choices.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28.7 | 31.1 | 39.3 | 44.7 | 51.3 | 59.4 | 68.8 | 79.6 | 92.2 | 106.7 |
| Revenue Growth, % | 0 | 8.24 | 26.44 | 13.76 | 14.7 | 15.78 | 15.78 | 15.78 | 15.78 | 15.78 |
| EBITDA | 2.8 | 5.2 | 8.2 | 9.4 | 10.6 | 10.5 | 12.2 | 14.1 | 16.3 | 18.9 |
| EBITDA, % | 9.59 | 16.59 | 20.75 | 20.97 | 20.64 | 17.71 | 17.71 | 17.71 | 17.71 | 17.71 |
| Depreciation | .1 | .1 | .2 | .2 | .3 | .3 | .3 | .4 | .4 | .5 |
| Depreciation, % | 0.34812 | 0.30232 | 0.524 | 0.47405 | 0.58876 | 0.44745 | 0.44745 | 0.44745 | 0.44745 | 0.44745 |
| EBIT | 2.7 | 5.1 | 8.0 | 9.2 | 10.3 | 10.3 | 11.9 | 13.7 | 15.9 | 18.4 |
| EBIT, % | 9.24 | 16.29 | 20.23 | 20.49 | 20.05 | 17.26 | 17.26 | 17.26 | 17.26 | 17.26 |
| Total Cash | 7.0 | 15.8 | 11.7 | 18.8 | 28.8 | 24.1 | 28.0 | 32.4 | 37.5 | 43.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.6 | 1.7 | 3.8 | 5.2 | .3 | 4.8 | 5.5 | 6.4 | 7.4 | 8.6 |
| Account Receivables, % | 12.64 | 5.61 | 9.65 | 11.73 | 0.54977 | 8.03 | 8.03 | 8.03 | 8.03 | 8.03 |
| Inventories | -3.6 | -1.7 | .0 | .0 | .0 | -2.1 | -2.5 | -2.9 | -3.3 | -3.8 |
| Inventories, % | -12.53 | -5.46 | 0 | 0 | 0 | -3.6 | -3.6 | -3.6 | -3.6 | -3.6 |
| Accounts Payable | .9 | .8 | .7 | .8 | .0 | 1.1 | 1.3 | 1.5 | 1.7 | 2.0 |
| Accounts Payable, % | 2.97 | 2.52 | 1.89 | 1.87 | 0 | 1.85 | 1.85 | 1.85 | 1.85 | 1.85 |
| Capital Expenditure | -.1 | -.2 | -.6 | -.2 | -.4 | -.5 | -.5 | -.6 | -.7 | -.8 |
| Capital Expenditure, % | -0.51173 | -0.60464 | -1.59 | -0.55231 | -0.71743 | -0.79569 | -0.79569 | -0.79569 | -0.79569 | -0.79569 |
| Tax Rate, % | -35.76 | -35.76 | -35.76 | -35.76 | -35.76 | -35.76 | -35.76 | -35.76 | -35.76 | -35.76 |
| EBITAT | 2.4 | 14.3 | 7.4 | 8.8 | 14.0 | 9.8 | 11.4 | 13.2 | 15.3 | 17.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3.2 | 14.1 | 3.2 | 7.4 | 18.0 | 8.4 | 10.9 | 12.6 | 14.6 | 16.9 |
| WACC, % | 5.82 | 5.85 | 5.83 | 5.84 | 5.85 | 5.84 | 5.84 | 5.84 | 5.84 | 5.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 52.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 17 | |||||||||
| Terminal Value | 319 | |||||||||
| Present Terminal Value | 240 | |||||||||
| Enterprise Value | 293 | |||||||||
| Net Debt | -22 | |||||||||
| Equity Value | 315 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | 30.51 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Data: Comstock Holding Companies, Inc. (CHCI) financial data pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional Design: A refined Excel model that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Comstock Holding Companies, Inc. (CHCI).
- WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs specific to CHCI.
- Customizable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates relevant to Comstock Holding Companies, Inc. (CHCI).
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Comstock Holding Companies, Inc. (CHCI).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Comstock Holding Companies, Inc. (CHCI) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Comstock Holding Companies, Inc. (CHCI)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Comstock Holding Companies, Inc. (CHCI)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your specific analysis.
- Real-Time Feedback: Instantly view changes to Comstock’s valuation as you modify inputs.
- Preloaded Data: Comes with Comstock’s actual financial information for immediate evaluation.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Real Estate Investors: Create comprehensive valuation models for property analysis related to Comstock Holding Companies, Inc. (CHCI).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Comstock Holding Companies, Inc. (CHCI).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
- Market Analysts: Gain insights into how real estate firms like Comstock Holding Companies, Inc. (CHCI) are valued in the market.
What the Template Contains
- Preloaded CHCI Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.