Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
79.43 USD102.27 USD124.49 USD
+11.58%
102.27 USDCurrent price is 11.6% above the base model value.
C
US
CRH.US · CRH PUBLIC LTD CO
US · US
Latest price114.11 USD
30D-7.91%
Vs. base value+35.6%
Research summary
CRH.US latest organized financial period shows revenue grew +5.27% YoY and net income grew +7.47% YoY. Current price is about 114 USD, while the model base case is about 84.19 USD; the current price sits +35.6% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue37B USD
Net income4B USD
Free cash flow3B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price114.11 USD
Base value84.19 USD
Vs. base+35.6%
Price date2026/04/29
72.77 USD84.19 USD95.29 USD
+35.54%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
100.26 USD135.19 USD159.60 USD
-15.59%
135.19 USDCurrent price is 15.6% below the base model value.Adjusted reference: 62.37 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth8.8%
Current price implies roughly 8.8% annualized FCF growth.
8.8%Current price implies roughly 8.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
62.51 USD62.51 USD62.51 USD
+82.55%
62.51 USDCurrent price is 82.6% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -32M USD | Medium |
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | 186M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -254M USD | Medium |
| 2024/12/31 | Asset sale gain/loss | Asset sale gain/loss | 374M USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -846M USD | Medium |
| 2023/12/31 | Asset sale gain/loss | Asset sale gain/loss | 156M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | 79M USD | Medium |
| 2022/12/31 | Business sale gain/loss | Asset sale gain/loss | -78M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 2B USD | High |
| 2021/12/31 | Asset sale gain/loss | Asset sale gain/loss | 30M USD | Medium |
| 2021/12/31 | Business sale gain/loss | Asset sale gain/loss | 62M USD | Medium |
| 2021/12/31 | Discontinued operations | Discontinued operations | 179M USD | High |
| 2026/03/31 | Asset impairment | Impairment | -38M USD | Medium |
| 2026/03/31 | Asset sale gain/loss | Asset sale gain/loss | 17M USD | Medium |
| 2025/09/30 | Asset sale gain/loss | Asset sale gain/loss | 208M USD | Medium |
| 2025/06/30 | Asset sale gain/loss | Asset sale gain/loss | 57M USD | Medium |
| 2025/03/31 | Asset sale gain/loss | Asset sale gain/loss | 22M USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | 455M USD | Medium |
| 2024/06/30 | Asset sale gain/loss | Asset sale gain/loss | 335M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 37B USD | 4B USD | 4B USD | 3B USD | 5.51 | 5.28 |
| 2024/12/31 | Annual | 36B USD | 3B USD | 3B USD | 2B USD | 5.02 | 4.85 |
| 2023/12/31 | Annual | 35B USD | 3B USD | 4B USD | 3B USD | 4.33 | 5.27 |
| 2022/12/31 | Annual | 33B USD | 4B USD | 1B USD | 2B USD | 5.11 | 1.96 |
| 2021/12/31 | Annual | 29B USD | 3B USD | 2B USD | 2B USD | 3.32 | 2.98 |
Ad placement