CSL
Carlisle Companies Inc
Price:  
356.27 
USD
Volume:  
171,367.00
United States | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSL Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Carlisle Companies Inc (CSL) is 432.36 USD. This CSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 356.27 USD, the upside of Carlisle Companies Inc is %.

The range of the Intrinsic Value is 305.00 - 731.81 USD

356.27 USD
Stock Price
432.36 USD
Intrinsic Value
Intrinsic Value Details

CSL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 305.00 - 731.81 432.36 21.4%
DCF (Growth 10y) 383.93 - 858.99 526.83 47.9%
DCF (EBITDA 5y) 328.56 - 459.99 405.39 13.8%
DCF (EBITDA 10y) 402.06 - 578.66 496.65 39.4%
Fair Value 430.26 - 430.26 430.26 20.77%
P/E 355.90 - 558.65 433.48 21.7%
EV/EBITDA 279.18 - 480.55 380.36 6.8%
EPV 107.96 - 157.96 132.96 -62.7%
DDM - Stable 142.37 - 405.68 274.03 -23.1%
DDM - Multi 239.07 - 523.36 327.53 -8.1%

CSL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 17,343.22
Beta 1.35
Outstanding shares (mil) 48.68
Enterprise Value (mil) 19,520.72
Market risk premium 4.60%
Cost of Equity 9.14%
Cost of Debt 4.31%
WACC 8.40%