As of 2024-12-12, the Intrinsic Value of Carlisle Companies Inc (CSL) is
449.96 USD. This CSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 427.06 USD, the upside of Carlisle Companies Inc is
5.40%.
The range of the Intrinsic Value is 311.95 - 825.22 USD
449.96 USD
Intrinsic Value
CSL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
311.95 - 825.22 |
449.96 |
5.4% |
| DCF (Growth 10y) |
373.21 - 927.70 |
523.60 |
22.6% |
| DCF (EBITDA 5y) |
313.05 - 445.43 |
367.39 |
-14.0% |
| DCF (EBITDA 10y) |
377.28 - 556.75 |
450.88 |
5.6% |
| Fair Value |
471.98 - 471.98 |
471.98 |
10.52% |
| P/E |
361.55 - 792.44 |
581.54 |
36.2% |
| EV/EBITDA |
274.88 - 437.09 |
342.51 |
-19.8% |
| EPV |
297.56 - 425.42 |
361.49 |
-15.4% |
| DDM - Stable |
255.49 - 849.62 |
552.55 |
29.4% |
| DDM - Multi |
230.82 - 596.22 |
332.72 |
-22.1% |
CSL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,358.63 |
| Beta |
1.40 |
| Outstanding shares (mil) |
45.33 |
| Enterprise Value (mil) |
20,118.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.68% |
| Cost of Debt |
4.25% |
| WACC |
8.13% |