Back to CRH Overview
NYQ · Valuation Lab
CRH
CRH PLC
Last$100.00
Market cap66.5B
EV/EBITDA11.0x
Intrinsic value
$30.82
MoS -224.5% · Overvalued
Assuming 5.2% FCF margin and 5.6% Y1–5 growth.
Upside to price
EV (DCF)37.3B
Terminal share56%
Expected IV$36.62
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 56% of EV
PV of stage FCFs16.5B
PV of terminal value20.8B
Enterprise value37.3B
Net cash / (debt)-16.8B
Equity value20.5B
Intrinsic value / share$30.82
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 40.8B | 2.1B | 1.9B | 91.9% |
| Y2 | 43.1B | 2.2B | 1.9B | 84.4% |
| Y3 | 45.5B | 2.4B | 1.8B | 77.5% |
| Y4 | 48B | 2.5B | 1.8B | 71.2% |
| Y5 | 50.7B | 2.6B | 1.7B | 65.4% |
| Y6 | 52.2B | 2.7B | 1.6B | 60.1% |
| Y7 | 53.6B | 2.8B | 1.5B | 55.2% |
| Y8 | 55.1B | 2.9B | 1.5B | 50.7% |
| Y9 | 56.7B | 2.9B | 1.4B | 46.5% |
| Y10 | 58.2B | 3B | 1.3B | 42.7% |
| Terminal | — | — | 20.8B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.