CARLISLE COMPANIES INC (CSL)

Fabricated Rubber Products, NEC

Latest Price

$324.25

TTM P/E

18.59

Normalized P/E

17.59

Div Yield

1.36%

Book Value

39.93

P/B Ratio

8.12

Valuation metrics

EPS: $17.12

Book value / share: $43.79

Formula: √(22.5 × EPS × BVPS)

Graham Number

$129.88

60% downside

Norm. op. income: $983M (median of 7yr)

Tax rate: 22%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$144.31

55% downside

Base FCF: $917M (median of recent 5yr)

Growth: 2%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$259.51

20% downside

EPS: $17.12

Target P/E: 18×

Formula: EPS × P/E

P/E Fair Value

$308.16

5% downside

94.6% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	4.13M	$1.50B	10.39%	-109.0K	2026-06-30
MORGAN STANLEY	2.48M	$900.0M	6.24%	-262.1K	2026-06-30
STATE STREET CORP	2.10M	$760.0M	5.27%	+54.3K	2026-06-30
VANGUARD PORTFOLIO MANAGEMENT LLC	1.97M	$714.0M	4.95%	-26.3K	2026-06-30
VANGUARD CAPITAL MANAGEMENT LLC	1.83M	$663.0M	4.59%	-4.2K	2026-06-30
First Eagle Investment Management, LLC	1.23M	$447.0M	3.10%	+441.4K	2026-06-30
Bank of New York Mellon Corp	1.12M	$405.0M	2.81%	-74.5K	2026-06-30
FRANKLIN RESOURCES INC	800.5K	$290.0M	2.01%	-44.6K	2026-06-30
SANDS CAPITAL MANAGEMENT, LLC	799.9K	$290.0M	2.01%	-119.7K	2026-06-30
GEODE CAPITAL MANAGEMENT, LLC	769.0K	$278.0M	1.93%	-5.8K	2026-06-30