What is Csw Industrials, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Csw Industrials, Inc.'s reported free cash flow gives $213.40 per share. The share price was $296.80 on September 25, 2026, 39% 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 | 10.0% | 10.0% | $110.69 | -63% |
| Base | 15.0% | 9.0% | $213.40 | -28% |
| Bull | 20.0% | 8.0% | $404.65 | +36% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $291.16 | $315.41 | $345.04 | $382.09 | $429.71 |
| 8.0% | $232.74 | $248.47 | $267.05 | $289.35 | $316.61 |
| 9.0% | $190.24 | $200.99 | $213.40 | $227.87 | $244.97 |
| 10.0% | $158.02 | $165.66 | $174.33 | $184.23 | $195.65 |
| 11.0% | $132.80 | $138.40 | $144.67 | $151.71 | $159.70 |
Where the presets come from
Base: years 1 to 5 grow at Csw Industrials, Inc.'s revenue growth rate over the last 5 fiscal years (20.9% 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