Comfort Systems USA, Inc. logo FIX - Comfort Systems USA, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 5
HOLD 4
SELL 0
STRONG
SELL
0
| PRICE TARGET: $2,080.00 DETAILS
HIGH: $2,200.00
LOW: $1,910.00
MEDIAN: $2,105.00
CONSENSUS: $2,080.00
UPSIDE: 36.96%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 82.5% above fair value
Current Price $1518.73
Bear Case $529.24 65.2% downside ($529.24 - $1,518.73) / $1,518.73 = -65.2% 9% stage 1 growth, 12% discount
Fair Value $832.34 45.2% downside ($832.34 - $1,518.73) / $1,518.73 = -45.2% 16% stage 1 growth, 12% discount
Bull Case $1,173.44 22.7% downside ($1,173.44 - $1,518.73) / $1,518.73 = -22.7% 20% stage 1 growth, 12% discount

Adjust Assumptions

15.6%
12.0%
3.0%

Key Value Driver

FCF growth rate (16% base case)

Terminal Value % of EV 39%
Implied Market Multiple 52.1x
Market is pricing in (growth) 23.9% vs our 15.7% base

Plain-Language Summary

Using a two-stage FCF DCF with 16% growth decelerating over 15 years, discounted at 12%, the base-case intrinsic value is $832.34 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (9 analysts) $2080.00
Analyst Range $1910.00 – $2200.00
Divergence from AlphaVal 60%

Warnings

Wall Street's average price target is $2080.00 (from 9 analysts). Our estimate is 60% below the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions