Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
115.09 USD199.15 USD268.95 USD
-42.7%
199.15 USDCurrent price is 42.7% below the base model value.
C
Basic MaterialsBuilding MaterialsIreland
CRH.US · CRH plc
NYQ · US · USD
Latest price114.11 USD
30D-9.44%
Vs. base value+18.2%
Research summary
CRH.US latest organized financial period shows revenue grew +5.27% YoY and net income grew +7.87% YoY. Current price is about 114 USD, while the model base case is about 96.57 USD; the current price sits +18.2% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue37B USD
Net income4B USD
Free cash flow3B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price114.11 USD
Base value96.57 USD
Vs. base+18.2%
Price date2026/04/28
81.52 USD96.57 USD106.87 USD
+18.17%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
96.73 USD126.84 USD147.44 USD
-10.03%
126.84 USDCurrent price is 10% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.7%
Current price implies roughly 8.7% annualized FCF growth.
8.7%Current price implies roughly 8.7% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
63.67 USD63.67 USD63.67 USD
+79.23%
63.67 USDCurrent price is 79.2% above the base model value.
Updated: 2026/04/29 07:26
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 37B USD | 4B USD | 3B USD | 5.51 |
| 2024/12/30 | Annual | 36B USD | 3B USD | 2B USD | 5.02 |
| 2023/12/30 | Annual | 35B USD | 3B USD | 3B USD | 4.33 |
| 2022/12/30 | Annual | 33B USD | 4B USD | 2B USD | 5.03 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement