Valuation Carlisle Companies Incorporated

Stocks

Market Closed - NYSE Other stock markets 01:30:02 22/07/2026 am IST			5-day change	1st Jan Change
322.61 ^USD	-1.44%		-4.65%	+0.86%

07/07	Truist Lowers Price Target on Carlisle to $340 From $360, Keeps Hold Rating	MT
30/06	AI stocks are ending the quarter with a shrug

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,932	12,150	15,171	16,672	13,334	13,214	-	-
Change	-	-6.04%	24.86%	9.89%	-20.02%	-0.9%	-	-
Enterprise Value (EV) ¹	15,535	14,334	16,884	17,809	15,108	15,406	15,416	16,093
Change	-	-7.73%	17.79%	5.48%	-15.17%	1.97%	0.07%	4.39%
P/E	31.4x	13.4x	20.6x	13.3x	18.7x	17.8x	15.7x	14.4x
PBR	4.91x	4.09x	-	-	7.7x	8.92x	8.34x	10.6x
PEG	-	0x	-1.5x	0.2x	-0.5x	2.44x	1.2x	1.55x
Capitalization / Revenue	2.69x	1.84x	3.31x	3.33x	2.66x	2.57x	2.46x	2.37x
EV / Revenue	3.23x	2.17x	3.68x	3.56x	3.01x	2.99x	2.86x	2.89x
EV / EBITDA	18.6x	9.17x	14.6x	13.4x	12.3x	12.2x	11.3x	11.1x
EV / EBIT	25.2x	10.9x	16.9x	15.4x	14.7x	14.4x	13.2x	12.9x
EV / FCF	47.6x	17.5x	15.9x	19x	15.5x	18.1x	17x	16x
FCF Yield	2.1%	5.7%	6.27%	5.27%	6.44%	5.53%	5.9%	6.26%
Dividend per Share ²	2.13	2.58	3.2	3.7	4.2	4.607	5.061	5.2
Rate of return	0.86%	1.09%	1.02%	1%	1.31%	1.41%	1.55%	1.59%
EPS ²	7.91	17.56	15.18	27.82	17.12	18.37	20.86	22.8
Distribution rate	26.9%	14.7%	21.1%	13.3%	24.5%	25.1%	24.3%	22.8%
Net sales ¹	4,810	6,592	4,587	5,004	5,020	5,149	5,382	5,572
EBITDA ¹	833.5	1,563	1,153	1,333	1,225	1,260	1,360	1,451
EBIT ¹	615.6	1,312	1,002	1,160	1,029	1,073	1,168	1,243
Net income ¹	421.7	924	767.4	1,312	740.7	749.2	820.1	876
Net Debt ¹	2,603	2,183	1,713	1,137	1,774	2,191	2,202	2,879
Reference price ²	248.12	235.65	312.43	368.84	319.86	327.31	327.31	327.31
Nbr of stocks (in thousands)	52,119	51,561	48,558	45,201	41,686	40,372	-	-
Announcement Date	10/02/22	07/02/23	06/02/24	04/02/25	03/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARLISLE COMPANIES INCORPORATED	17.75x	2.99x	12.2x	1.41%	1.32TCr
SAINT-GOBAIN	12.46x	0.98x	6.37x	3.15%	4.15TCr
ASSA ABLOY AB	21.98x	2.77x	13.59x	2%	3.92TCr
MASCO CORPORATION	18.36x	2.31x	12.14x	1.63%	1.54TCr
QXO, INC.	-26.46x	1.6x	17.14x	-.--%	1.41TCr
AGC INC.	14.92x	0.79x	5.13x	3.42%	801.58Cr
BUILDERS FIRSTSOURCE, INC.	34.34x	0.82x	9.89x	-.--%	781.96Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.54x	4.4x	16.29x	0.95%	797.65Cr
SIMPSON MANUFACTURING CO., INC.	20.48x	3.02x	12.51x	0.64%	763.86Cr
TOTO LTD.	25.37x	1.45x	11.59x	1.62%	753.62Cr
Average	17.17x	2.11x	11.68x	1.48%	1.62TCr
Weighted average by Cap.	15.52x	2.03x	11.19x	1.88%