CSW Industrials, Inc.
Bear Case (25th pct.)
-72.2% vs price
Base Case (Median)
-70.3% vs price
Bull Case (75th pct.)
-57.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $95.83 | -72.0% | High (40%) |
| PE Comparable | $141.43 | -58.7% | Medium (25%) |
| Growth Trajectory DCF | $94.67 | -72.4% | Medium (20%) |
| Graham Number | $101.86 | -70.3% | High (80%) |
| EV/EBITDA | $150.04 | -56.2% | Medium (20%) |
| EV/FCF | $173.27 | -49.4% | Medium (20%) |
| Earnings Power Value | $93.55 | -72.7% | High (70%) |
Based on 7 out of 8 methods, CSW appears overvalued at the current price of $342.71. The base case fair value of $101.86 implies 70.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.