CARLISLE COMPANIES INC (CSL)
Fabricated Rubber Products, NEC · Materials · $13.9B
Intrinsic Value (Consensus)
$235.78
Current Price
$342.40
Margin of Safety
-31.1%
31.1% Above Intrinsic Value
Value: $236
Price: $342
Valuation Model Estimates
Current Price: $342.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance