CSW INDUSTRIALS, INC. (CSW)
Adhesives & Sealants · Healthcare · $4.6B
Intrinsic Value (Consensus)
$91.10
Current Price
$275.26
Margin of Safety
-66.9%
66.9% Above Intrinsic Value
Value: $91
Price: $275
Valuation Model Estimates
Current Price: $275.26
DCF (Discounted Cash Flow)
$96.51
Graham Number
$68.86
Earnings Power Value
$65.05
Relative Value (P/E)
$134.00
Dividend Discount Model
$3.25
Consensus Value
$91.10
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
60
Profitability
22/25
Strength
15/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 166%
Strong profitability — ROE of 21% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $6.70
- EPS (Forward)
- $6.83
- Book Value
- $31.45
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 21.3%
- Debt/Equity
- 166%
- Revenue Growth
- 23.3%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.2%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance