Fair value (multi-method)
Four independent methods triangulate what CRH is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$581.25
Method range
$56.07 – $581.25
median $116.83
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $581.25 | +453.26% |
| Exit multiple | $98.06 | -6.67% |
| Analyst target | $135.60 | +29.07% |
| Graham number | $56.07 | -46.63% |
- Forward DCF$581.25
- Exit multiple$98.06
- Analyst target$135.60
- Graham number$56.07
Stock price
$105.06
EPS (TTM)
$5.80
5Y EPS CAGR
31.2%
Fair value @ hist. growth
$581.25
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
7.3%
per year over your projection horizon
Margin of safety 81.9% vs hist-growth DCF
Historical 5Y CAGR
31.2%
Your model implies
7.3%
Next-year analyst consensus
2.6%
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.5% | 4.5% | 3.9% | 3.2% | 2.5% | 1.8% |
| 9.5% | 6.4% | 5.9% | 5.3% | 4.8% | 4.1% |
| 10.5% | 8.2% | 7.8% | 7.3% | 6.8% | 6.2% |
| 11.5% | 9.9% | 9.5% | 9.1% | 8.7% | 8.2% |
| 12.5% | 11.6% | 11.2% | 10.9% | 10.5% | 10.0% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.87
Low vs growth
Net debt
$15.6B
Total debt − cash
Beta
1.19
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
CRH (CRH) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation