CSW INDUSTRIALS, INC. (CSW)

Adhesives & Sealants

Latest Price

$318.93

TTM P/E

47.60

Normalized P/E

49.30

Div Yield

0.32%

Book Value

63.81

P/B Ratio

5.00

Valuation metrics

EPS: $6.70

Book value / share: $63.99

Formula: √(22.5 × EPS × BVPS)

Graham Number

$98.22

69% downside

Norm. op. income: $139M (median of 7yr)

Tax rate: 23%

Discount rate: 10%

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

Earnings Power Value

$13.70

96% downside

Base FCF: $132M (median of recent 5yr)

Growth: 1%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$47.52

85% downside

EPS: $6.70

Target P/E: 49×

Formula: EPS × P/E

P/E Fair Value

$328.30

+3% upside

95.9% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	2.39M	$622.0M	14.35%	-17.5K	2026-03-31
VANGUARD PORTFOLIO MANAGEMENT LLC	897.7K	$233.0M	5.39%	--	2026-03-31
WASATCH ADVISORS LP	873.7K	$227.0M	5.25%	+207.2K	2026-03-31
VANGUARD CAPITAL MANAGEMENT LLC	732.6K	$190.0M	4.40%	--	2026-03-31
Capital World Investors	716.0K	$186.0M	4.30%	-336.4K	2026-03-31
STATE STREET CORP	641.1K	$167.0M	3.85%	+3.4K	2026-03-31
MORGAN STANLEY	595.4K	$155.0M	3.58%	-74.2K	2026-03-31
Conestoga Capital Advisors, LLC	578.4K	$150.0M	3.47%	-54.8K	2026-03-31
FIRST TRUST ADVISORS LP	437.5K	$113.0M	2.63%	+55.3K	2026-03-31
GEODE CAPITAL MANAGEMENT, LLC	389.1K	$101.0M	2.34%	-3.7K	2026-03-31