investorscraft@gmail.com

Intrinsic ValueCRH plc (CRH)

Previous Close$113.39
Intrinsic Value
Upside potential
Previous Close
$113.39

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CRH plc is a global leader in building materials, operating across the construction and infrastructure sectors. The company generates revenue through the production and distribution of cement, aggregates, asphalt, and ready-mixed concrete, serving both public and private construction projects. With a diversified geographic footprint spanning North America, Europe, and emerging markets, CRH leverages its scale to secure long-term contracts and maintain cost efficiencies in a cyclical industry. Its vertically integrated model ensures control over raw materials, production, and distribution, enhancing margins and competitive positioning. CRH holds a strong market position as one of the largest building materials companies globally, benefiting from infrastructure spending trends and urbanization. The company’s focus on sustainability and innovation, including low-carbon products, aligns with regulatory shifts and customer demand for greener solutions. Strategic acquisitions and operational excellence further solidify its leadership in fragmented regional markets.

Revenue Profitability And Efficiency

CRH reported revenue of $35.6 billion for FY 2024, with net income of $3.5 billion, reflecting a robust 9.8% net margin. Operating cash flow stood at $5.0 billion, underscoring strong cash generation capabilities. Capital expenditures of $2.6 billion indicate ongoing investments in capacity and efficiency, supporting long-term growth. The company’s disciplined cost management and pricing power contribute to stable profitability despite inflationary pressures.

Earnings Power And Capital Efficiency

Diluted EPS of $5.02 demonstrates CRH’s earnings strength, driven by operational leverage and strategic asset optimization. The company’s capital efficiency is evident in its ability to deploy cash flows toward high-return projects and accretive acquisitions. CRH’s focus on margin expansion and working capital management enhances its return on invested capital, positioning it favorably against peers.

Balance Sheet And Financial Health

CRH maintains a solid balance sheet with $3.7 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt of $15.3 billion is manageable given the company’s cash flow profile and EBITDA coverage. The conservative leverage ratio and access to diverse funding sources ensure financial flexibility, supporting both organic and inorganic growth strategies.

Growth Trends And Dividend Policy

CRH has demonstrated consistent growth through organic expansion and strategic M&A, particularly in North America. The company’s dividend policy, with a $2.50 per share payout, reflects a commitment to shareholder returns while retaining sufficient cash for reinvestment. Future growth is expected to be driven by infrastructure stimulus and commercial construction demand, supported by CRH’s scalable platform.

Valuation And Market Expectations

CRH trades at a premium to peers, reflecting its market leadership, diversified revenue streams, and growth prospects. Investors value its resilient business model and exposure to infrastructure tailwinds. The current valuation implies confidence in sustained margin improvement and capital allocation discipline, with upside potential from accretive acquisitions.

Strategic Advantages And Outlook

CRH’s competitive advantages include its geographic diversification, vertical integration, and focus on sustainability. The company is well-positioned to capitalize on global infrastructure needs and regulatory tailwinds. Management’s disciplined approach to capital allocation and operational excellence supports a positive long-term outlook, with potential for further market share gains and margin expansion.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount