
CSL Ltd
ASX:CSL

Intrinsic Value
The intrinsic value of one
CSL
stock under the Base Case scenario is
227.39
AUD.
Compared to the current market price of 233.08 AUD,
CSL Ltd
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CSL Ltd
Fundamental Analysis

CSL’s heavy dependence on plasma collection for its immunoglobulin and plasma-derived therapeutics creates a persistent risk of supply disruptions and higher costs, particularly in regions where donor compensation policies might shift.
CSL’s global leadership in plasma-derived therapeutics and vaccines, supported by its extensive plasma-collection network, provides a durable competitive advantage and a reliable revenue base.

Revenue & Expenses Breakdown
CSL Ltd
Balance Sheet Decomposition
CSL Ltd
Current Assets | 11.3B |
Cash & Short-Term Investments | 1.5B |
Receivables | 3.6B |
Other Current Assets | 6.1B |
Non-Current Assets | 27.1B |
Long-Term Investments | 178m |
PP&E | 9.6B |
Intangibles | 16.3B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
CSL Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
CSL Ltd
Revenue
|
15.2B
USD
|
Cost of Revenue
|
-7.3B
USD
|
Gross Profit
|
7.9B
USD
|
Operating Expenses
|
-4B
USD
|
Operating Income
|
3.9B
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
2.7B
USD
|
CSL Profitability Score
Profitability Due Diligence
CSL Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
CSL Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
CSL Solvency Score
Solvency Due Diligence
CSL Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
CSL Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CSL Price Targets Summary
CSL Ltd
According to Wall Street analysts, the average 1-year price target for
CSL
is 323.57 AUD
with a low forecast of 252.5 AUD and a high forecast of 378.32 AUD.
Dividends
Current shareholder yield for CSL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CSL
stock under the Base Case scenario is
227.39
AUD.
Compared to the current market price of 233.08 AUD,
CSL Ltd
is
Overvalued by 2%.