Carlisle Companies Incorporated logo CSL - Carlisle Companies Incorporated

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 16
HOLD 10
SELL 0
STRONG
SELL
0
| PRICE TARGET: $406.40 DETAILS
HIGH: $425.00
LOW: $360.00
MEDIAN: $412.00
CONSENSUS: $406.40
UPSIDE: 11.87%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Moderate
Trading 17.9% above fair value
Current Price $363.27
Bear Case $239.68 34.0% downside ($239.68 - $363.27) / $363.27 = -34.0% $17.12 × 14x
Fair Value $308.16 15.2% downside ($308.16 - $363.27) / $363.27 = -15.2% $17.12 × 18x
Bull Case $376.64 3.7% upside ($376.64 - $363.27) / $363.27 = 3.7% $17.12 × 22x

Adjust Assumptions

18.0x
17.12$

Key Value Driver

Through-cycle normalized EPS ($17.12)

Implied Market Multiple 21.2x

Plain-Language Summary

Using 7-year normalized EPS of $17.12 at a 18x cycle multiple, the base-case value is $308.16 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (26 analysts) $406.40
Analyst Range $360.00 – $425.00
Divergence from AlphaVal 24%

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing