CRH (CRH) DCF: History & Chart

CRH plc(CRH)

Construction Materials · Dublin, NY

$85.04+1.08 (+1.29%)

Delayed quote: Sep 25, 2026, 4:00 PM EDT

About CRH plc

CRH plc, together with its subsidiaries, provides building materials solutions in Ireland, the United States, the United Kingdom, rest of Europe, and internationally. It operates through three segments: Americas Materials Solutions, Americas Building Solutions, and International Solutions. The company offers building materials for the construction and maintenance of public infrastructure, and commercial and residential buildings, as well as construction and renovation of transportation infrastructure, critical utility networks, commercial and residential buildings, and outdoor living spaces; paving and construction services; and produces and sells aggregates, cementitious materials, ready mixed concrete and mortars, and asphalt. It also manufactures, supplies, and delivers building products for the built environment in communities in North America; and provides building and infrastructure solutions for complex critical utility infrastructure, such as water, energy, transportation, and telecommunications projects, and outdoor living solutions for private and public spaces. In addition, the company produces and supplies precast and pre-stressed concrete products comprising vaults, pipes, and manholes; and concrete and polymer-based products, such as underground vaults, drainage systems, enclosures, and modular precast structures for applications in transportation, water, energy, and telecommunications markets. Further, it provides crushed stone, sand, and gravel; granite, limestone, and sandstone; fly ash, pozzolans, synthetic gypsum, calcined clay, and ground granulated blast-furnace slags; fencing and railing systems, lawn and garden products, and packaged concrete mixes; and concrete masonry, hardscape and related products, including pavers, blocks and curbs, retaining walls, and slabs. CRH plc was founded in 1936 and is based in Dublin, Ireland.

Dublin, NY

83,032 employees

www.crh.com

Basic Materials / Construction Materials

Sector: Basic Materials
Industry: Construction Materials
CEO: Jim Mintern

View full financials

CRH plc (CRH) DCF Valuation

Price is ABOVE the estimated range

$30.13

$63.95

Model scenario range

$85.04

Today's price

TGM's two-stage DCF values CRH plc (CRH) between $30.13 and $63.95 depending on assumptions, with a base case of $44.19. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (10.1%) reflects its beta.

What would today's price require?

Growth the price assumes+19.7%/yr

Actual FCF growth, last 5 years+3.7%/yr

$85.04 is justified only if free cash flow grows about +19.7% a year (fading to 2.5% long-run) at a 10.1% required return — faster than the company has actually grown.

Scenario	FCF growth (fading to 2.5%)	Discount	Value / share
Conservative	4.2%/yr	11.1%	$30.13
Base case	7.2%/yr	10.1%	$44.19
Optimistic	10.2%/yr	9.1%	$63.95
Third-party model estimate (FMP)	independent reference · retrieved Sep 13, 2026 · assumptions not provided		$124.17

The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.

Price|PE Ratio|FCF Yield|All Metrics

Current Price

$85.04

Market-Implied Growth

+19.7%/yr

vs +3.7% 5Y actual

Model Scenario Range

$30.13 – $63.95

model output — not a price target

CRH DCF Fair Value Calculator

Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for CRH (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.

FCF Growth Rate7.2%/yr

Historical FCF CAGR: 3Y -0.6% · 5Y 3.7% · 10Y 6.3%

Discount Rate (WACC)10.1%

Terminal Growth2.5%

Projection Years10yr

Base inputs: FCF $2.6B · 0.67B shares · net debt $13.6B

Estimated Fair Value

$44.19

-48.0% vs $85.04

Current price$85.04

Third-party model estimate (FMP)$124.17

Sensitivity — fair value by discount rate × terminal growth

How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 7.2%/yr FCF growth and 10-year horizon fixed. Green = above today's $85.04; red = below. Your current case is outlined.

WACC ↓ / Terminal →	1.50%	2.00%	2.50%	3.00%	3.50%
8.1%	$56.76	$61.90	$67.94	$75.16	$83.94
9.1%	$46.30	$50.00	$54.26	$59.21	$65.03
10.1%	$38.28	$41.06	$44.19	$47.76	$51.87
11.1%	$31.95	$34.09	$36.48	$39.16	$42.18
12.1%	$26.82	$28.51	$30.38	$32.45	$34.75