CARLISLE COMPANIES INC (CSL)
Fabricated Rubber Products, NEC · Materials · $14.4B
Intrinsic Value (Consensus)
$235.78
Current Price
$356.78
Margin of Safety
-33.9%
33.9% Above Intrinsic Value
Value: $236
Price: $357
Valuation Model Estimates
Current Price: $356.78
DCF (Discounted Cash Flow)
$303.85
Graham Number
$130.68
Earnings Power Value
$166.21
Relative Value (P/E)
$342.40
Dividend Discount Model
$13.25
Consensus Value
$235.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
54
Profitability
25/25
Strength
15/25
Valuation
7/25
Growth
7/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 161%
Strong profitability — ROE of 41% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $17.12
- EPS (Forward)
- $17.46
- Book Value
- $44.33
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 41.3%
- Debt/Equity
- 161%
- Revenue Growth
- 0.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Similar Stocks (Materials)
SONSONOCO PRODUCTS CO
$146.17+185.4%
LEGLEGGETT & PLATT INC
$24.64+127.1%
GPKGRAPHIC PACKAGING HO...
$23.49+112.2%
KMBKIMBERLY CLARK CORP
$171.28+64.3%
ETDETHAN ALLEN INTERIOR...
$28.53+35.3%
Data last updated: 2026-06-16
Source: Yahoo Finance