CSWI
CSW Industrials Inc
Price:  
305.10 
USD
Volume:  
71,526.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSWI Intrinsic Value

17.20 %
Upside

What is the intrinsic value of CSWI?

As of 2025-07-04, the Intrinsic Value of CSW Industrials Inc (CSWI) is 357.64 USD. This CSWI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 305.10 USD, the upside of CSW Industrials Inc is 17.20%.

The range of the Intrinsic Value is 243.18 - 745.12 USD

Is CSWI undervalued or overvalued?

Based on its market price of 305.10 USD and our intrinsic valuation, CSW Industrials Inc (CSWI) is undervalued by 17.20%.

305.10 USD
Stock Price
357.64 USD
Intrinsic Value
Intrinsic Value Details

CSWI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 243.18 - 745.12 357.64 17.2%
DCF (Growth 10y) 306.46 - 899.11 442.36 45.0%
DCF (EBITDA 5y) 166.15 - 226.80 199.72 -34.5%
DCF (EBITDA 10y) 228.09 - 315.08 273.59 -10.3%
Fair Value 203.23 - 203.23 203.23 -33.39%
P/E 142.28 - 206.49 166.92 -45.3%
EV/EBITDA 108.82 - 173.70 144.43 -52.7%
EPV 131.51 - 167.75 149.63 -51.0%
DDM - Stable 62.49 - 182.05 122.27 -59.9%
DDM - Multi 110.14 - 254.07 154.20 -49.5%

CSWI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,128.73
Beta 1.74
Outstanding shares (mil) 16.81
Enterprise Value (mil) 5,128.73
Market risk premium 4.60%
Cost of Equity 9.56%
Cost of Debt 4.25%
WACC 6.40%