CRH · CRH plc

$104.632026-05-17

Sector: Basic Materials; Industry: Construction Materials; Sub-Industry: Construction Materials

Intrinsic Value Range Comparison · Mulya.ai

Bull

$206

+96.6% vs market

Base · active

$0

-125.2% vs market

Bear

$71

-32.0% vs market

Mulya.ai vs Analyst IV Comparison?

Base $-26

Bear $71

Market $105

Median $136

Bull $206

Market Price $105

Mulya.ai Base $-26

Analysts Median $136

Mulya.ai IV range ($71 · $206)

Analysts Range ($120 · $147)

Fundamentals · historical + forward · base

italics = DCF projection

Period	Revenue	Rev Gr ?	Ops M% ?	Tax Rate ?	NOPAT ?	Reinvest ?	FCFF ?	WACC% ?	PV FCFF ?	ROIC ?	Inv. Cap ?	EPS ?	P/E
2021.Q4	$25.8B	—	11.4%	24.0%	$2.2B	−$177MM	$2.1B	8.8%	—	10.1%	$22.3B	$3.36	—
2022.Q4	$30.4B	18.1%	11.5%	22.3%	$2.7B	−$952MM	$1.8B	9.5%	—	11.7%	$24.3B	$5.39	—
2023.Q4	$31.8B	4.4%	12.8%	23.2%	$3.1B	−$1.8B	$1.4B	9.1%	—	13.0%	$24.0B	$4.26	—
2024.Q4	$34.4B	8.2%	13.8%	23.4%	$3.6B	−$7.3B	−$3.7B	9.6%	—	13.3%	$30.9B	$4.96	—
2025.Q4	$49.2B	43.2%	13.5%	21.4%	$5.2B	−$3.0B	$2.2B	9.7%	—	15.1%	$38.0B	$6.81	10.6
italics below = DCF projection · 10yr Rev CAGR: 3%
2026.Q4	$39.8B	+-19.2%	13.5%	21.3%	$4.2B	$0MM	$4.2B	9.5%	$3.8B	11.1%	$38.0B	$6.26	16.7
2027.Q4	$41.8B	+5.2%	14.3%	21.1%	$4.7B	−$322MM	$4.4B	9.4%	$3.7B	12.4%	$38.3B	$7.00	14.9
2028.Q4	$44.8B	+7.1%	15.1%	21.0%	$5.4B	−$775MM	$4.6B	9.3%	$3.5B	13.8%	$39.1B	$7.96	13.1
2029.Q4	$48.5B	+8.4%	16.0%	20.8%	$6.1B	$0MM	$6.1B	9.3%	$4.3B	15.7%	$39.1B	$9.12	11.5
2030.Q4	$51.7B	+6.5%	17.7%	20.7%	$7.2B	$0MM	$7.2B	9.2%	$4.6B	18.5%	$39.1B	$10.76	9.7

Term. Yr+	$69.0B	4.1%	17.7%	20.0%	$9.7B	−$4.6B	$5.1B	8.6%	$47.4B	8.6%	—	—	—

Active scenario IV: $0 (-125.2% vs market)