investorscraft@gmail.com

Intrinsic ValueCRH plc (CRH.L)

Previous Close£8,886.00
Intrinsic Value
Upside potential
Previous Close
£8,886.00

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 the construction materials industry, operating across three core segments: Americas Materials, Europe Materials, and Building Products. The company manufactures and distributes a diversified portfolio of essential building materials, including cement, aggregates, ready-mix concrete, asphalt, and precast products, alongside specialized solutions like architectural glass and construction accessories. Its vertically integrated model allows CRH to serve a broad customer base, ranging from governments and large contractors to homeowners and subcontractors, ensuring resilience across economic cycles. With a strong presence in North America and Europe, CRH leverages its scale and operational efficiency to maintain competitive pricing and supply chain advantages. The company’s focus on sustainability and innovation, such as low-carbon cement and energy-efficient building solutions, further strengthens its market positioning in an industry increasingly driven by environmental regulations. CRH’s strategic acquisitions and partnerships have expanded its geographic footprint and product offerings, reinforcing its role as a consolidator in a fragmented market. Its ability to cross-sell products and services across regions enhances revenue stability and long-term growth potential.

Revenue Profitability And Efficiency

CRH reported revenue of £35.57 billion for the latest fiscal year, with net income of £3.46 billion, reflecting robust demand in its core markets. The company’s operating cash flow of £4.99 billion underscores strong operational efficiency, while capital expenditures of £2.58 billion indicate ongoing investments in capacity and sustainability initiatives. Diluted EPS of 502 GBp demonstrates solid profitability, supported by disciplined cost management and pricing power.

Earnings Power And Capital Efficiency

CRH’s earnings power is underpinned by its diversified product mix and geographic reach, which mitigate regional volatility. The company’s ability to generate consistent cash flow, even amid inflationary pressures, highlights its capital efficiency. Its return on invested capital remains competitive, driven by operational leverage and strategic asset optimization, though debt levels require monitoring given its acquisitive growth strategy.

Balance Sheet And Financial Health

CRH maintains a solid balance sheet with £3.72 billion in cash and equivalents, providing liquidity for strategic initiatives. However, total debt of £15.31 billion reflects its acquisitive nature, though the company’s strong cash flow generation supports manageable leverage. The balance sheet remains investment-grade, with ample flexibility to fund growth and shareholder returns.

Growth Trends And Dividend Policy

CRH has demonstrated steady growth through organic expansion and acquisitions, particularly in North America. The company’s dividend policy is shareholder-friendly, with a dividend per share of 125.23 GBp, reflecting a commitment to returning capital while retaining funds for reinvestment. Future growth is expected to be driven by infrastructure spending and sustainable building trends.

Valuation And Market Expectations

With a market capitalization of £47.3 billion and a beta of 1.28, CRH is priced as a stable yet cyclical player. The valuation reflects expectations of mid-single-digit revenue growth and margin stability, supported by its market leadership and operational scale. Investors appear to balance near-term macroeconomic risks with long-term infrastructure demand tailwinds.

Strategic Advantages And Outlook

CRH’s strategic advantages include its global scale, diversified product portfolio, and focus on sustainability, positioning it well for long-term growth. The outlook remains positive, supported by infrastructure stimulus and urbanization trends, though inflation and energy costs pose near-term challenges. The company’s proactive cost management and innovation pipeline should help sustain competitive margins.

Sources

Company filings, investor presentations, Bloomberg

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