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: $2,015.43 DETAILS
HIGH: $2,200.00
LOW: $1,800.00
MEDIAN: $2,004.00
CONSENSUS: $2,015.43
UPSIDE: 16.08%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Overvalued Strong
Trading 63.1% above fair value
Current Price $1736.17
Bear Case $676.68 61.0% downside ($676.68 - $1,736.17) / $1,736.17 = -61.0% 9% stage 1 growth, 12% discount
Fair Value $1,064.20 38.7% downside ($1,064.20 - $1,736.17) / $1,736.17 = -38.7% 16% stage 1 growth, 12% discount
Bull Case $1,500.29 13.6% downside ($1,500.29 - $1,736.17) / $1,736.17 = -13.6% 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 60.0x
Market is pricing in (growth) 25.8% vs our 15.7% base

Plain-Language Summary

Our base-case estimate uses a two-stage discounted cash flow model based on free cash flow. We then blend that result with the average analyst price target of $2015.43 from 9 analysts, using a 20% weight on analyst consensus. That produces an estimated intrinsic value of $1064.20 per share.

Warnings

Wall Street's average price target is $2015.43 (from 9 analysts). Our estimate is 59% 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