DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Comfort Systems USA, Inc. (FIX)

Industrials | Engineering & Construction

Today's Price

$1232.66

Today's Fair Value

$2124.21 +72.33%

Margin of Safety

+41.97%

Projected Value (5Y)

$3421.06 +177.53%

Dividends Paid (5Y)

$26.20

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 27.7% | CAGR (5y): 47.06%

Diluted Shares Growth Rate

Regression: -0.73% | CAGR (5y): -0.73%

Dividend Growth Rate

Regression: 18.54% | CAGR (5y): 45.5%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 20.07x)

Discount Rate