What is Carlisle Companies Inc worth?
With the base-case assumptions below, a discounted cash flow model on Carlisle Companies Inc's reported free cash flow gives $359.76 per share. The share price was $395.23 on November 10, 2026, 10% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 0.0% | 10.0% | $201.33 | -49% |
| Base | 5.0% | 9.0% | $359.76 | -9% |
| Bull | 10.0% | 8.0% | $655.57 | +66% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $473.12 | $507.62 | $549.79 | $602.51 | $670.28 |
| 8.0% | $388.61 | $410.98 | $437.42 | $469.16 | $507.94 |
| 9.0% | $326.81 | $342.11 | $359.76 | $380.35 | $404.69 |
| 10.0% | $279.70 | $290.58 | $302.91 | $317.00 | $333.26 |
| 11.0% | $242.63 | $250.61 | $259.52 | $269.55 | $280.91 |
Where the presets come from
Base: years 1 to 5 grow at Carlisle Companies Inc's revenue growth rate over the last 5 fiscal years (4.8% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions