Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
779.37 USD1,348.70 USD1,821.34 USD
+28.42%
1,348.70 USDCurrent price is 28.4% above the base model value.
F
IndustrialsEngineering & ConstructionUnited States
FIX.US · Comfort Systems USA, Inc.
NYQ · US · USD
Latest price1,732.00 USD
30D-17.35%
Vs. base value+280%
Research summary
FIX.US latest organized financial period shows revenue grew +29.52% YoY and net income grew +95.73% YoY. Current price is about 1,732 USD, while the model base case is about 456 USD; the current price sits +280% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price1,732.00 USD
Base value455.91 USD
Vs. base+280%
Price date2026/04/28
322.28 USD455.91 USD561.93 USD
+280%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
432.57 USD699.83 USD911.88 USD
+147%
699.83 USDCurrent price is 147.5% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth19.3%
Current price implies roughly 19.3% annualized FCF growth.
19.3%Current price implies roughly 19.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
204.53 USD204.53 USD204.53 USD
+747%
204.53 USDCurrent price is 746.8% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 9B USD | 1B USD | 1B USD | 28.88 |
| 2024/12/30 | Annual | 7B USD | 522M USD | 738M USD | 14.6 |
| 2023/12/30 | Annual | 5B USD | 323M USD | 545M USD | 9.01 |
| 2022/12/30 | Annual | 4B USD | 246M USD | 253M USD | 6.82 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement