US · CSL
Carlisle Companies Incorporated
- Sector
- Industrials · Construction
- Headquarters
- Scottsdale, AZ 85254
- Website
- carlisle.com
Price · as of 2025-12-31
$357.04
Market cap 16.5B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $345.65 | -3.19% |
| Intrinsic Value(DCF) | $178.10 | -50.12% |
| Graham-Dodd Method(GD) | $29.05 | -91.86% |
| Graham Formula(GF) | $147.33 | -58.74% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $41.14 | $32.06 | $0.00 | $14.51 | $19.76 |
| 2012 | $59.13 | $61.10 | $0.00 | $23.36 | $94.68 |
| 2013 | $69.22 | $87.38 | $3.48 | $21.57 | $36.98 |
| 2014 | $78.87 | $90.28 | $3.11 | $24.61 | $64.80 |
| 2015 | $84.69 | $77.19 | $2.98 | $26.63 | $90.07 |
| 2016 | $95.46 | $91.32 | $1.60 | $21.31 | $19.00 |
| 2017 | $97.59 | $95.14 | $0.63 | $21.76 | $100.33 |
| 2018 | $111.84 | $129.41 | $48.16 | $46.51 | $270.04 |
| 2019 | $134.46 | $111.56 | $7.11 | $30.70 | $69.13 |
| 2020 | $150.91 | $138.75 | $5.73 | $14.87 | $0.00 |
| 2021 | $222.07 | $161.47 | $1.70 | $16.22 | $39.18 |
| 2022 | $235.16 | $243.07 | $123.95 | $66.17 | $861.64 |
| 2023 | $347.41 | $268.73 | $9.90 | $61.30 | $0.00 |
| 2024 | $332.28 | $361.34 | $70.97 | $106.63 | $472.22 |
| 2025 | $393.73 | $345.65 | $34.47 | $29.05 | $147.33 |
AI valuation
Our deep-learning model estimates Carlisle Companies Incorporated's (CSL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $345.65
- Current price
- $357.04
- AI upside
- -3.19%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$178.10
-50.12% upside
Graham-Dodd
$29.05
-91.86% upside
Graham Formula
$147.33
-58.74% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CSL | Carlisle Companies Incorp… | $357.04 | 16.5B | -3% | -50% | -92% | -59% | 22.69 | 9.39 | 3.36 | 15.22 | — | -14.42 | 35.71% | 19.92% | 14.76% | 34.88% | 21.54% | 12.30% | 1.60 | 12.74 | 3.09 | 2.32 | 1.45 | -3864.00% | 33.00% | 262.00% | 5.76% | 1.50 | 26.72% | 1.07% | 24.40% | 8.79% | 18.62 | 19.19 | 3.71 | 5.53 |
| ALLE | Allegion plc | $161.15 | 13.88B | -10% | -49% | -95% | -27% | 21.68 | 6.75 | 3.43 | 16.05 | 238.50 | -20.81 | 45.20% | 21.13% | 15.83% | 36.08% | 20.18% | 13.26% | 1.10 | 8.51 | 1.84 | 1.09 | 1.94 | 909.00% | 782.00% | 1764.00% | 4.91% | 1.04 | 19.21% | 1.26% | 27.20% | 1.83% | 18.48 | 23.16 | 3.90 | 4.72 |
| AVY | Avery Dennison Corporatio… | $196.35 | 15.18B | -13% | -57% | — | -58% | 21.93 | 6.73 | 1.70 | 14.29 | 3829.70 | -17.59 | 28.75% | 12.47% | 7.77% | 30.21% | 15.11% | 8.00% | 1.66 | 8.15 | 1.13 | 0.64 | 2.71 | 57.00% | 114.00% | -241.00% | 4.72% | 0.33 | 13.11% | 1.91% | 41.90% | 5.70% | 16.87 | 26.14 | 2.10 | 3.74 |
| BLDR | Builders FirstSource, Inc… | $104.29 | 11.53B | -1% | -62% | -79% | -96% | 25.45 | 2.54 | 0.73 | 12.01 | — | -11.43 | 30.39% | 5.18% | 2.86% | 10.06% | 7.30% | 3.99% | 1.30 | 2.87 | 1.86 | 1.08 | 3.97 | -5706.00% | -738.00% | -4281.00% | 7.71% | 0.77 | 9.33% | 0.00% | 0.00% | 3.74% | 21.04 | 19.38 | 1.09 | 2.71 |
| ITT | ITT Inc. | $202.41 | 17.42B | -19% | -35% | -79% | -51% | 32.38 | 3.87 | 4.01 | 17.78 | — | 7.40 | 35.35% | 17.38% | 12.39% | 14.25% | 16.26% | 8.86% | 0.23 | 14.23 | 2.58 | 1.96 | -0.97 | -302.00% | 848.00% | 2494.00% | 3.47% | 0.52 | 17.25% | 0.70% | 22.70% | 11.17% | 21.89 | 27.37 | 3.80 | 6.31 |
| LII | Lennox International Inc. | $569.94 | 19.99B | -28% | -59% | -90% | -78% | 24.40 | 16.91 | 3.78 | 19.43 | — | 29.53 | 33.02% | 19.55% | 15.13% | 80.05% | 32.19% | 21.34% | 1.77 | 24.83 | 1.60 | 0.51 | 1.82 | -142.00% | -273.00% | -1832.00% | 3.25% | 0.64 | 25.01% | 0.88% | 21.50% | 3.43% | 21.36 | 33.96 | 4.18 | 8.02 |
| MAS | Masco Corporation | $71.62 | 14.58B | -6% | -61% | — | -74% | 18.01 | -78.43 | 1.93 | 12.56 | 677.18 | -14.39 | 35.53% | 16.82% | 10.71% | -347.64% | 39.22% | 15.86% | -18.47 | 12.59 | 1.81 | 1.06 | 2.02 | 266.00% | -340.00% | -452.00% | 5.94% | 0.65 | 35.33% | 1.79% | 32.20% | 5.70% | 13.66 | 20.07 | 2.30 | 4.08 |
| OC | Owens Corning | $122.07 | 10.03B | -33% | -61% | — | — | -18.66 | 2.53 | 0.96 | 15.94 | — | -26.98 | 28.54% | 17.02% | -5.17% | -11.69% | 6.88% | -3.86% | 1.60 | 6.72 | 1.26 | 0.48 | 5.95 | -18505.00% | -795.00% | -2273.00% | 9.88% | 0.67 | 9.63% | 2.38% | -44.40% | 10.75% | 9.04 | 16.15 | 1.54 | 2.40 |
| TXT | Textron Inc. | $98.65 | 17.18B | — | -59% | -44% | -18% | 11.31 | 2.30 | 1.23 | 11.99 | — | 3.27 | 16.91% | 8.44% | 6.22% | — | — | — | 0.45 | 12.88 | 5.94 | 2.33 | 0.97 | — | — | — | 4.87% | 1.07 | — | 0.10% | 1.20% | 6.04% | 15.81 | 22.33 | 1.33 | 2.94 |
| WMS | Advanced Drainage Systems… | $171.34 | 13.35B | -40% | -70% | -82% | -69% | 19.64 | 5.49 | 3.06 | 11.41 | — | 19.76 | 37.68% | 22.64% | 15.50% | 31.43% | 21.16% | 13.01% | 0.89 | 7.16 | 3.33 | 2.00 | 1.14 | -1070.00% | 104.00% | -3100.00% | 4.15% | 1.46 | 15.56% | 0.56% | 11.00% | 1.35% | 15.01 | 26.78 | 3.40 | 4.84 |
| WSO | Watsco, Inc. | $417.33 | 16.97B | -19% | -61% | — | -89% | 33.55 | 5.60 | 2.15 | 21.26 | — | 8.15 | 28.05% | 9.57% | 6.87% | 17.07% | 21.26% | 10.38% | 0.29 | — | 4.12 | 2.13 | 0.52 | -789.00% | -498.00% | -2793.00% | 3.44% | 0.79 | 20.64% | 3.04% | 102.10% | 3.04% | 22.61 | 29.24 | 2.16 | 10.60 |
About Carlisle Companies Incorporated
Carlisle Companies Incorporated operates as a diversified manufacturer of engineered products in the United States, Europe, Asia, Canada, Mexico, the Middle East, Africa, and internationally. It operates through three segments: Carlisle Construction Materials, Carlisle Interconnect Technologies, and Carlisle Fluid Technologies. The Carlisle Construction Materials segment produces building envelopes for commercial, industrial, and residential buildings, including single-ply roofing products, rigid foam insulations, spray polyurethane foam, architectural metal products, heating, ventilation and air conditioning hardware and sealants, waterproofing products, and air and vapor barrier systems. The Carlisle Interconnect Technologies segment produces wires and cables, including optical fiber for the commercial aerospace, military and defense electronics, medical device, industrial, and test and measurement markets. It also offers sensors, connectors, contacts, cable assemblies, complex harnesses, racks, trays, and installation kits, as well as engineering and certification services. The Carlisle Fluid Technologies segment produces engineered liquid products, powder products, sealants and adhesives finishing equipment, and integrated system solutions for spraying, pumping, mixing, metering, and curing of coatings used in the automotive manufacture, general industrial, protective coating, wood, and specialty and automotive refinishing markets. The company sells its products under the Carlisle, Binks, DeVilbiss, Ransburg, BGK, MS Powder, Thermax, Tri-Star, LHi Technology, Providien, SynTec, Weatherbond, Hunter Panels, Resitrix, Hertalan, Insulfoam, and Versico brands. Carlisle Companies Incorporated was founded in 1917 and is headquartered in Scottsdale, Arizona.
- CEO
- D. Christian Koch
- Employees
- 5.5K
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($178.10 ÷ $357.04) − 1 = -50.12% (DCF, example).