US · CSW
CSW Industrials, Inc.
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Dallas, TX 75240
- Website
- cswindustrials.com
Price · as of 2025-03-31
$287.15
Market cap 4.91B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $233.63 | -18.64% |
| Intrinsic Value(DCF) | $230.02 | -19.9% |
| Graham-Dodd Method(GD) | $78.36 | -72.71% |
| Graham Formula(GF) | $155.32 | -45.91% |
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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $9.93 | $37.80 | |||
| 2015 | $12.07 | $39.20 | |||
| 2016 | $31.95 | $48.71 | $150.30 | $20.04 | $47.87 |
| 2017 | $35.42 | $52.01 | $0.00 | $15.65 | $7.18 |
| 2018 | $49.32 | $53.58 | $0.33 | $7.95 | $0.00 |
| 2019 | $63.66 | $65.04 | $0.95 | $26.29 | $44.97 |
| 2020 | $76.85 | $68.35 | $1.22 | $19.40 | $54.37 |
| 2021 | $113.28 | $85.62 | $1,611.99 | $30.31 | $299.84 |
| 2022 | $105.19 | $67.19 | $242.92 | $27.58 | $34.26 |
| 2023 | $155.17 | $99.10 | $578.01 | $39.12 | $175.46 |
| 2024 | $252.01 | $157.10 | $49.45 | $45.05 | $82.00 |
| 2025 | $304.48 | $233.63 | $63.97 | $78.36 | $155.32 |
AI valuation
Our deep-learning model estimates CSW Industrials, Inc.'s (CSW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $233.63
- Current price
- $287.15
- AI upside
- -18.64%
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
$230.02
-19.9% upside
Graham-Dodd
$78.36
-72.71% upside
Graham Formula
$155.32
-45.91% 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 |
| CSW | CSW Industrials, Inc. | $287.15 | 4.91B | -19% | -20% | -73% | -46% | 35.97 | 4.61 | 5.63 | 21.44 | 126.09 | 10.98 | 44.78% | 20.64% | 15.56% | 16.29% | 15.88% | 11.35% | 0.06 | 673.78 | 4.03 | 2.61 | -0.70 | 2853.00% | 1078.00% | 294.00% | 3.08% | 1.14 | 17.45% | 0.29% | 10.60% | 8.29% | 26.42 | 31.49 | 5.45 | 12.53 |
| AGX | Argan, Inc. | $451.25 | 6.26B | -73% | -51% | -92% | -18% | 23.13 | 5.62 | 2.26 | 15.50 | 14.70 | 6.14 | 16.13% | 10.09% | 9.78% | 26.59% | -46.85% | 11.92% | 0.01 | — | 1.63 | 1.59 | -1.52 | 15732.00% | 5247.00% | 4110.00% | 8.14% | 0.35 | -111.30% | 0.92% | 21.40% | 1.00% | 16.49 | 9.03 | 1.66 | 4.77 |
| CXT | Crane NXT, Co. | $48.29 | 2.77B | +7% | +41% | -92% | -0% | 19.25 | 2.22 | 1.69 | 10.63 | — | -6.01 | 42.48% | 15.91% | 8.76% | 12.50% | 10.90% | 5.27% | 0.91 | 4.37 | 1.50 | 1.05 | 2.60 | -2163.00% | 1143.00% | 1755.00% | 7.10% | 0.42 | 10.23% | 1.40% | 26.90% | 1.40% | 14.04 | 18.65 | 2.23 | 1.82 |
| FELE | Franklin Electric Co., In… | $99.62 | 4.43B | -24% | -60% | -80% | -57% | 30.27 | 3.40 | 2.11 | 17.46 | — | 6.66 | 35.47% | 12.65% | 6.90% | 11.48% | 15.02% | 7.90% | 0.21 | 25.34 | 2.79 | 1.01 | 0.67 | -1580.00% | 544.00% | -1190.00% | 4.30% | 0.69 | 14.11% | 1.11% | 33.60% | 4.79% | 17.36 | 24.19 | 2.20 | 7.08 |
| GVA | Granite Construction Inco… | $134.46 | 5.87B | -52% | +130% | -76% | -41% | 30.27 | 4.95 | 1.32 | 16.17 | 78.52 | 9.76 | 16.07% | 6.38% | 4.36% | 17.59% | 12.97% | 5.47% | 1.38 | 5.98 | 1.22 | 0.99 | 2.58 | 3855.00% | 1040.00% | 335.00% | 5.66% | 0.32 | 19.90% | 0.39% | 11.80% | 1.21% | 24.31 | 20.76 | 1.55 | 2.94 |
| KAI | Kadant Inc. | $339.17 | 3.99B | -21% | -48% | -82% | -50% | 39.39 | 5.19 | 4.17 | 20.77 | — | 49.69 | 44.25% | 16.26% | 10.59% | 13.77% | 13.41% | 8.56% | 0.38 | 8.55 | 2.31 | 1.33 | 1.02 | -424.00% | 999.00% | 42.00% | 3.05% | 0.81 | 14.30% | 0.33% | 13.10% | 0.33% | 27.00 | 34.44 | 4.39 | 6.79 |
| LSTR | Landstar System, Inc. | $162.95 | 5.55B | -50% | -60% | — | -87% | 49.40 | 7.14 | 1.20 | 27.09 | — | 7.46 | 13.10% | 3.58% | 2.42% | 13.01% | 24.83% | 6.67% | 0.17 | 170.74 | 1.75 | 1.69 | -1.33 | -3993.00% | -187.00% | -1587.00% | 3.78% | 0.32 | 41.11% | 2.20% | 108.50% | 5.36% | 31.54 | 24.94 | 1.13 | 10.12 |
| MDU | MDU Resources Group, Inc. | $20.68 | 4.23B | -27% | -52% | -20% | -35% | 22.37 | 1.54 | 2.27 | 13.27 | — | 1.75 | 21.59% | 15.49% | 10.15% | 6.97% | 5.06% | 2.57% | 0.99 | 2.70 | 0.84 | 0.42 | 5.16 | -3212.00% | 666.00% | 145369.00% | -7.48% | 0.69 | -6.12% | 0.00% | 0.00% | 0.00% | 24.01 | -21.88 | 3.72 | 1.06 |
| MSM | MSC Industrial Direct Co.… | $93.84 | 5.24B | -44% | -63% | — | -74% | 24.14 | 3.47 | 1.28 | 14.01 | — | 8.31 | 40.75% | 8.32% | 5.29% | 14.34% | 12.39% | 8.10% | 0.39 | 13.04 | 1.68 | 0.66 | 1.28 | -2205.00% | -135.00% | -2262.00% | 5.01% | 0.46 | 12.67% | 3.94% | 95.10% | 5.92% | 16.88 | 21.98 | 1.40 | 5.15 |
| MWA | Mueller Water Products, I… | $29.93 | 4.68B | +22% | -63% | -74% | -32% | 20.00 | 3.91 | 2.68 | 12.82 | 30.83 | 6.55 | 36.14% | 18.23% | 13.41% | 21.40% | 19.86% | 11.03% | 0.46 | 13.03 | 3.54 | 2.22 | 0.07 | 6486.00% | 875.00% | -1014.00% | 4.49% | 0.76 | 17.38% | 1.09% | 21.90% | 5.33% | 14.79 | 22.41 | 2.70 | 4.28 |
| NPO | EnPro Industries, Inc. | $258.65 | 5.45B | -32% | -59% | -95% | -88% | 136.91 | 3.59 | 4.85 | 31.30 | — | -16.10 | 42.64% | 14.13% | 3.54% | 2.72% | 5.72% | 1.57% | 0.42 | 4.75 | 2.32 | 1.32 | 2.78 | -4464.00% | 902.00% | 2246.00% | 2.87% | 1.07 | 8.02% | 0.47% | 64.70% | 0.47% | 37.66 | 38.23 | 5.32 | 4.34 |
About CSW Industrials, Inc.
CSW Industrials, Inc. provides various industrial products in the United States and internationally. It operates through three segments: Contractor Solutions, Engineered Building Solutions, and Specialized Reliability Solutions. The Contractor Solutions segment offers condensate pads, pans, and pumps; condensate switches and traps; drain management system; drain waste and vent mechanical products; ductless mini-split systems installation support tools and accessories; HVAC electrical protection, installation supplies, and maintenance chemicals; evaporator coils and air handlers; grilles, registers, diffusers and vents; line set covers; load management systems; refrigerant caps; solvents, cements, traps, and thread sealants; surge protection products; and wire pulling head tools. This segment sells its products under the AquaGuard, Aspen, Clean Check, Cover Guard, Desolv, Dust Free, EZ Trap, Falcon Stainless, Fortress, Goliath, G-O-N, Guardian Drain Lock, Hubsett, Kickstart, Leak Freeze, No. 5, Novent, PF WaterWorks, PRO-Fit, PSP Products, RectorSeal, Safe-T-Switch, Shoemaker Manufacturing, Slimduct, SureSeal, TRU-BLU, and TRUaire brands. The Engineered Building Solutions segment offers architectural railings and metals; fire and smoke protection, and fire stopping solutions; and pre-engineered and custom architectural building components under the Balco, BlazeSeal, Greco, IllumiTread, Metacaulk, MetaflexPro, and Smoke Guard brands. The Specialized Reliability Solutions segment provides compounds, lubricants, and sealants; industrial maintenance and repair, anti-seize, contamination control, and desiccant breather filtration products; lubricant management systems; operation solutions; and rail friction modifiers under the AccuTrack, Air Sentry, BioRail, Deacon, Envirolube, Extreme, Gearmate, Jet-Lube, Kopr-Kote, Matrix, NCS-30 ECF, OilSafe, RailArmor, Run-N-Seal ECF, TOR Armor, and Whitmore brands. The company was incorporated in 2014 and is based in Dallas, Texas.
- CEO
- Joseph Brooks Armes
- Employees
- 2.6K
- Beta
- 0.82
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($230.02 ÷ $287.15) − 1 = -19.9% (DCF, example).