CRH · CRH plc
$112.322026-07-21Sector: Basic Materials; Industry: Construction Materials; Sub-Industry: Construction Materials
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$99
-11.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($90 · $163) Analysts Range ($120 · $166) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $31.8B | — | 14.1% | 22.3% | $3.5B | −$3.7B | −$250MM | 9.0% | — | 12.6% | $27.6B | $4.72 | — |
| 2024.Q4 | $31.8B | 0.0% | 14.1% | 23.4% | $3.4B | −$7.3B | −$3.9B | 9.6% | — | 11.8% | $30.9B | $4.72 | — |
| 2025.Q1 | $34.4B | 8.2% | 14.3% | 23.9% | $3.7B | −$6.3B | −$2.6B | 9.6% | — | 11.6% | $33.7B | $5.17 | — |
| 2025.Q4 | $34.4B | 0.0% | 14.3% | 21.4% | $3.9B | −$3.0B | $885MM | 9.7% | — | 10.8% | $38.0B | $5.17 | — |
| 2026.Q1 | $55.9B | 62.7% | 13.2% | 21.7% | $5.8B | −$4.3B | $1.4B | 9.4% | — | 15.1% | $38.6B | $7.56 | 10.2 |
| italics below = DCF projection · 10yr Rev CAGR: 1.5% |
| 2027.Q1 | $40.1B | +-28.2% | 14.2% | 21.5% | $4.5B | $0MM | $4.5B | 9.3% | $4.1B | 11.6% | $38.6B | $6.69 | 16.8 |
| 2028.Q1 | $42.3B | +5.5% | 14.2% | 21.3% | $4.7B | −$229MM | $4.5B | 9.2% | $3.8B | 12.2% | $38.9B | $7.07 | 15.9 |
| 2029.Q1 | $45.1B | +6.6% | 14.2% | 21.2% | $5.0B | −$511MM | $4.5B | 9.2% | $3.5B | 12.9% | $39.4B | $7.55 | 14.9 |
| 2030.Q1 | $48.3B | +6.9% | 14.2% | 21.0% | $5.4B | $0MM | $5.4B | 9.1% | $3.8B | 13.7% | $39.4B | $8.09 | 13.9 |
| 2031.Q1 | $51.2B | +6.2% | 14.2% | 20.8% | $5.8B | $0MM | $5.8B | 9.0% | $3.7B | 14.6% | $39.4B | $8.61 | 13.0 |
|
| Term. Yr+ | $67.8B | 4.1% | 14.0% | 20.0% | $7.6B | −$2.4B | $5.2B | 8.6% | $49.0B | 13.1% | — | — | — |
Active scenario IV: $99 (-11.5% vs market)