Fair value (multi-method)
Four independent methods triangulate what CSL is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$1,384.57
Method range
$53.42 – $1,384.57
median $377.64
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $1,384.57 | +322.41% |
| Exit multiple | $351.54 | +7.25% |
| Analyst target | $403.75 | +23.18% |
| Graham number | $53.42 | -83.70% |
- Forward DCF$1,384.57
- Exit multiple$351.54
- Analyst target$403.75
- Graham number$53.42
Stock price
$327.78
EPS (TTM)
$17.01
5Y EPS CAGR
24.2%
Fair value @ hist. growth
$1,384.57
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
5.0%
per year over your projection horizon
Margin of safety 76.3% vs hist-growth DCF
Historical 5Y CAGR
24.2%
Your model implies
5.0%
Next-year analyst consensus
21.5%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.9% | 1.8% | 1.1% | 0.2% | -0.8% | -1.9% |
| 7.9% | 4.1% | 3.4% | 2.7% | 1.9% | 1.1% |
| 8.9% | 6.1% | 5.6% | 5.0% | 4.3% | 3.6% |
| 9.9% | 8.0% | 7.6% | 7.0% | 6.5% | 5.9% |
| 10.9% | 9.8% | 9.4% | 8.9% | 8.5% | 7.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
16.41
Demanding vs growth
Net debt
$1.77B
Total debt − cash
Beta
0.85
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Carlisle Companies (CSL) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks8.45% TTM
- Dividend Profile1.34% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.