CRH CRH plc
Basic Materials
Price
$100.88
Intrinsic value
$36.45
Buy price
$29.16
Discount
-176.8%
DCF walkthrough
Near-term growth (g1)4.60%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $5,419,000,000.00
- Total debt
- $19,812,999,168.00
- Cash & STI
- $3,024,999,936.00
- Shares out.
- 668,800,000
Overvalued
Intrinsic value$36.45
Buy price (with MOS)$29.16
Current price$100.88
Discount to intrinsic value-176.7%
7-step quality scorecard
ROE quality
HIGH_CONSISTENT- Average ROE
- 16.0%
- Current ROE
- 15.5%
- Minimum ROE
- 15.1%
Debt quality
MODERATE- Debt / Equity
- 0.83x
Moat proxy
STRONG_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.42x
Technical chart
Confluence: DOWNTREND (1/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(revenueCAGR,cfCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 46.4%
- Public economic interest
- 94.2%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.