As of 2026-04-05, the Intrinsic Value of CSL Ltd (CSL.AX) is 116.75 AUD. This CSL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 138.93 AUD, the upside of CSL Ltd is -16.00%.
The range of the Intrinsic Value is 84.44 - 179.97 AUD
Based on its market price of 138.93 AUD and our intrinsic valuation, CSL Ltd (CSL.AX) is overvalued by 16.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.44 - 179.97 | 116.75 | -16.0% |
| DCF (Growth 10y) | 120.40 - 236.50 | 159.95 | 15.1% |
| DCF (EBITDA 5y) | 312.60 - 395.68 | 359.74 | 158.9% |
| DCF (EBITDA 10y) | 327.65 - 444.41 | 389.17 | 180.1% |
| Fair Value | 32.75 - 32.75 | 32.75 | -76.43% |
| P/E | 111.40 - 195.62 | 147.91 | 6.5% |
| EV/EBITDA | 221.47 - 354.86 | 293.08 | 111.0% |
| EPV | 60.11 - 84.89 | 72.50 | -47.8% |
| DDM - Stable | 31.13 - 74.12 | 52.62 | -62.1% |
| DDM - Multi | 107.04 - 181.32 | 133.20 | -4.1% |
| Market Cap (mil) | 67,425.51 |
| Beta | 0.66 |
| Outstanding shares (mil) | 485.32 |
| Enterprise Value (mil) | 81,920.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.22% |
| Cost of Debt | 4.36% |
| WACC | 8.10% |