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)
$1,405.28
Method range
$53.42 – $1,405.28
median $382.36
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 | $1,405.28 | +306.17% |
| Exit multiple | $355.97 | +2.89% |
| Analyst target | $408.75 | +18.14% |
| Graham number | $53.42 | -84.56% |
- Forward DCF$1,405.28
- Exit multiple$355.97
- Analyst target$408.75
- Graham number$53.42
Stock price
$345.98
EPS (TTM)
$17.01
5Y EPS CAGR
24.2%
Fair value @ hist. growth
$1405.28
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
5.5%
per year over your projection horizon
Margin of safety 75.4% vs hist-growth DCF
Historical 5Y CAGR
24.2%
Your model implies
5.5%
Next-year analyst consensus
23.2%
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% |
|---|---|---|---|---|---|
| 6.8% | 2.3% | 1.5% | 0.7% | -0.4% | -1.5% |
| 7.8% | 4.6% | 4.0% | 3.2% | 2.4% | 1.5% |
| 8.8% | 6.7% | 6.1% | 5.5% | 4.8% | 4.1% |
| 9.8% | 8.6% | 8.1% | 7.6% | 7.0% | 6.4% |
| 10.8% | 10.5% | 10.0% | 9.6% | 9.1% | 8.5% |
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
16.36
Demanding vs growth
Net debt
$1.8B
Total debt − cash
Beta
0.86
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