What is CSL LTD (CSLLY)'s fair-value range?

EvidInvest reads CSL LTD (CSLLY)'s market price back into the assumptions behind it — the implied P/E, growth rate and cash yield — using its latest filed financials, then lets you set your own. See the full DCF, Graham number, EPV and multiple-based methods at https://evidinvest.com/valuation/CSLLY.

How is CSL LTD (CSLLY)'s fair value calculated?

CSL LTD (CSLLY)'s fair value is computed with several independent methods — a discounted cash flow (DCF) model, the Graham number, earnings power value (EPV), and valuation multiples such as PE and EV/EBITDA — using data from SEC filings. P/B is optional for non-financial companies and included in the preset range for financial sectors.

Which filing are CSL LTD (CSLLY)'s valuation inputs based on?

Inputs come from the FY2026 20-F. Source: https://www.sec.gov/cgi-bin/browse-edgar?action=getcompany&CIK=1274152&type=20-F&dateb=&owner=include&count=10

Fair value · CSL LTD (CSLLY) · updated 2026-10-28 · from 20-F FY2026

CSL trades at $31.00. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Name: CSL LTD (CSLLY) valuation inputs and fair-value methods
Creator: EvidInvest
License: https://evidinvest.com/subscription-terms

Everything below is unaffected: the filed statements, the filing they came from, and CSLLY’s growth history are all as reported.

Check another stock

Inputs come from the FY2026 20-F; set your own on the sliders below. Research, not investment advice.

The filing behind these numbers

CSL LTD

Revenue: $15.8B
Diluted EPS: $-1.34
Free cash flow: $2.9B; operating cash flow − capital expenditure
Diluted shares: 1.93B; weighted average

20-F FY2026 · fiscal year ended 2026-06-30 · filed 2026-06-30

Trailing-twelve-month EPS also uses the quarterly 6-Ks through Q4 FY2026 (filed 2026-06-30).

Open the 20-F list on sec.govCIK 1274152

Valuation tool: build your own CSLLY range

Fair Value Summary

Daily Price — CSLLY

$28.76 -1.5% (1Y)

Your range0 of 7 methods

At least two methods need a usable value to draw a range with these inputs.

Range with preset inputs

No preset range for this company yet.

The two ranges are identical because every input sits on a preset.

We don’t tell you what CSLLY is worth. Every tab OPENS on what today’s price implies for that method’s key assumption; you decide whether that assumption is reasonable — the growth matrix has CSLLY’s filed history and the AI chat will reason it through with you — and the range you build is yours. Our presets are filed history and reference settings, never a recommendation.

Discounted cash flow

N/A

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Preset inputs — revenue-driven DCF from the latest filing

Implied by today’s price

This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

Not solvable from the price — This is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify. Showing preset inputs.

This method has no key input to read out of the price. The others below do, and you set them yourself: the growth matrix shows what CSLLY has actually filed, and the AI chat will reason it through with you.

Your inputs

Free cash flow grows at your stage-1 rate, then your stage-2 rate, then a terminal rate; everything is discounted at your WACC.

Stage-1 growth5.0%

Yearly free-cash-flow growth for the first stage. Starts below zero so a shrinking-cash-flow case — and the rate today’s price implies — can be set.

-20.0%60.0%

Stage-1 years5 yrs

How long stage-1 growth lasts.

1 yrs10 yrs

Stage-2 growth2.5%

Slower growth after stage 1, before the terminal phase.

-20.0%30.0%

Stage-2 years5 yrs

0 yrs10 yrs

Terminal growth2.5%

Growth forever after the two stages. Above ~3% is rarely justified.

0.0%5.0%

Discount rate (WACC)5.00%

The return you require. Default is the WACC EvidInvest computed for this company. Higher discount rate, lower value.

3.00%15.00%

Net debt ($M)Debt minus cash, from the balance sheet. Subtracted from enterprise value.

Starting FCF ($M)Latest free cash flow from the filing (operating cash flow minus capex).

Shares (M)Diluted shares, from the filing.

Year by year (two-stage model, $M)

PV explicit $27,794M · PV terminal $104,640M · EV $132,434M · equity $123,051M

Year	Stage	FCF	Present value
1	Stage 1	$3,023M	$2,879M
2	Stage 1	$3,174M	$2,879M
3	Stage 1	$3,333M	$2,879M
4	Stage 1	$3,499M	$2,879M
5	Stage 1	$3,674M	$2,879M
6	Stage 2	$3,766M	$2,810M
7	Stage 2	$3,860M	$2,744M
8	Stage 2	$3,957M	$2,678M
9	Stage 2	$4,056M	$2,614M
10	Stage 2	$4,157M	$2,552M

Inputs from the filing

Free cash flow: $2.9B; latest full year
EBIT: $4.0B; latest annual
Shares: 1.93B
Total debt: $10.9B
Cash: $1.5B
Net debt: $9.4B; debt − cash

20-F FY2026 · period ended 2026-06-30 · filed 2026-06-30 · sec.gov

Prefer a blank slate with reverse DCF? Open the standalone DCF / reverse DCF for CSLLY

Loading history...

CSL trades at $31.00. We are not reading assumptions out of that price: this is a depositary receipt and we cannot show whether its per-share figures are stated per ADS or per ordinary share, so these methods are withheld rather than shown at a scale we cannot verify.

The filing behind these numbers

Valuation tool: build your own CSLLY range

Daily Price — CSLLY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on CSLLY

Compare with peers

Explore

Valuation tool: build your own CSLLY range

Daily Price — CSLLY

Your range0 of 7 methods

Range with preset inputs

Your inputs

Year by year (two-stage model, $M)

More on CSLLY

Compare with peers

Explore