CSL
Carlisle Companies Inc
Price:  
357.81 
USD
Volume:  
582,183.00
United States | Industrial Conglomerates
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSL Intrinsic Value

38.40 %
Upside

As of 2025-02-18, the Intrinsic Value of Carlisle Companies Inc (CSL) is 495.33 USD. This CSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 357.81 USD, the upside of Carlisle Companies Inc is 38.40%.

The range of the Intrinsic Value is 347.60 - 877.76 USD

357.81 USD
Stock Price
495.33 USD
Intrinsic Value
Intrinsic Value Details

CSL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 347.60 - 877.76 495.33 38.4%
DCF (Growth 10y) 439.29 - 1,055.71 612.45 71.2%
DCF (EBITDA 5y) 398.42 - 511.40 446.21 24.7%
DCF (EBITDA 10y) 492.34 - 671.86 568.76 59.0%
Fair Value 723.47 - 723.47 723.47 102.19%
P/E 381.36 - 894.79 577.23 61.3%
EV/EBITDA 322.09 - 430.52 368.77 3.1%
EPV 272.91 - 379.45 326.18 -8.8%
DDM - Stable 248.14 - 777.58 512.86 43.3%
DDM - Multi 262.80 - 647.43 374.72 4.7%

CSL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,219.53
Beta 1.55
Outstanding shares (mil) 45.33
Enterprise Value (mil) 16,979.13
Market risk premium 4.60%
Cost of Equity 8.76%
Cost of Debt 4.25%
WACC 8.08%