As of 2024-12-13, the Intrinsic Value of CSW Industrials Inc (CSWI) is
376.13 USD. This CSWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 392.80 USD, the upside of CSW Industrials Inc is
-4.20%.
The range of the Intrinsic Value is 245.33 - 927.52 USD
376.13 USD
Intrinsic Value
CSWI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
245.33 - 927.52 |
376.13 |
-4.2% |
| DCF (Growth 10y) |
307.28 - 1,110.55 |
462.19 |
17.7% |
| DCF (EBITDA 5y) |
171.94 - 219.68 |
195.21 |
-50.3% |
| DCF (EBITDA 10y) |
231.56 - 304.98 |
266.10 |
-32.3% |
| Fair Value |
143.22 - 143.22 |
143.22 |
-63.54% |
| P/E |
127.72 - 166.90 |
140.64 |
-64.2% |
| EV/EBITDA |
109.19 - 162.05 |
131.53 |
-66.5% |
| EPV |
100.93 - 128.26 |
114.60 |
-70.8% |
| DDM - Stable |
90.34 - 471.27 |
280.81 |
-28.5% |
| DDM - Multi |
182.09 - 731.27 |
290.74 |
-26.0% |
CSWI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,606.90 |
| Beta |
2.04 |
| Outstanding shares (mil) |
16.82 |
| Enterprise Value (mil) |
6,333.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.32% |
| Cost of Debt |
5.89% |
| WACC |
7.25% |