Csw Industrials, Inc. (CSW)

Adhesives & Sealants

Latest Price

$288.08

TTM P/E

39.41

Normalized P/E

41.94

Div Yield

0.20%

Book Value

65.74

P/B Ratio

4.38

Valuation metrics

EPS: $6.70

Book value / share: $63.99

Formula: √(22.5 × EPS × BVPS)

Graham Number

$98.22

66% 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

95% 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

84% downside

EPS: $6.70

Target P/E: 42×

Formula: EPS × P/E

P/E Fair Value

$281.40

2% downside

99.2% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
BlackRock, Inc.	2.47M	$686.0M	15.10%	+76.2K	2026-06-30
Vanguard Portfolio Management LLC	888.6K	$247.0M	5.44%	-9.1K	2026-06-30
Capital World Investors	746.5K	$207.0M	4.57%	+30.5K	2026-06-30
Vanguard Capital Management LLC	736.3K	$204.0M	4.51%	+3.8K	2026-06-30
Wasatch Advisors LP	693.0K	$192.0M	4.24%	-180.6K	2026-06-30
State Street Corp	674.8K	$187.0M	4.13%	+33.7K	2026-06-30
Morgan Stanley	573.7K	$159.0M	3.51%	-21.8K	2026-06-30
Conestoga Capital Advisors, LLC	471.7K	$131.0M	2.89%	-106.7K	2026-06-30
Geode Capital Management, LLC	411.6K	$114.0M	2.52%	+22.5K	2026-06-30
Neuberger Berman Group LLC	369.5K	$102.0M	2.26%	-2.4K	2026-06-30