$101.05
Near FV▲ +14.1% against the close used
Model range $65.47 – $167.07
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$65.47Fair value$101.05Bull$167.07
FairClose
52-week traded range
52W low $87.6652W high $131.38
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
CRH plc closed at $88.55, 12.4% below the consensus fair value of $101.05 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 16.1x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$84.86
-4.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$66.80
-24.6%
√(22.5 × EPS × BVPS)
EPS=5.51, BVPS=36 · outside Graham range (P/E 16.1, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
$110.20
+24.4%
EPS × 20x (sector P/E)
EPS=5.51, Sector P/E=20x
Peter Lynch (PEG)
$74.38
-16.0%
EPS × Growth% (PEG = 1 is fair)
EPS=5.51, g=13.5%
EV/EBITDA
$167.07
+88.7%
(EBITDA × 16.8x − Net Debt) ÷ Shares
EBITDA=7.6B
Dividend Discount (DDM)
$79.85
-9.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.48, r=10%, g=8%
Book Value (P/B)
$86.48
-2.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=36, ROE=15.6%, g=6%, r=10%
Reverse DCF
$88.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 4.2% | Historical: 13.5%
Margin of Safety
$65.47
-26.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=87.29, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.