Valuation CRH plc NYSE

Stocks

Real-time Estimate Cboe BZX 18:43:07 09/11/2026 +04			5-day change	1st Jan Change
97.08 ^USD	+2.39%		+4.40%	+73.71%

11-06	UBS Adjusts Price Target on CRH public to $130 From $135, Keeps Buy Rating	MT
11-06	Wells Fargo Adjusts Price Target on CRH public to $107 From $100	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,721	28,740	47,725	62,703	83,483	63,071	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-24.45%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	83,448	83,841	82,915
Change	-	-28.07%	56.79%	37.84%	33.32%	-14.53%	0.47%	-1.1%
P/E	-	-	16x	18.4x	22.6x	19.4x	15.7x	13.6x
PBR	-	-	2.3x	3.08x	3.68x	2.5x	2.32x	2.14x
PEG	-	-	-	1.2x	2.32x	-1.7x	0.7x	0.9x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.6x	1.46x	1.39x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	2.11x	1.94x	1.82x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	10.5x	9.38x	8.57x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	15.3x	13.1x	11.8x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	40.8x	26.3x	21x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	2.45%	3.8%	4.76%
Dividend per Share ²	-	-	1.33	1.4	1.48	1.535	1.661	1.761
Rate of return	-	-	1.92%	1.51%	1.19%	1.62%	1.75%	1.86%
EPS ²	-	-	4.33	5.02	5.51	4.881	6.045	6.959
Distribution rate	-	-	30.7%	27.9%	26.9%	31.5%	27.5%	25.3%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,514	43,185	45,442
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	7,924	8,935	9,674
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,465	6,390	7,026
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,416	3,976	4,555
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	20,378	20,770	19,845
Reference price ²	52.85	38.60	69.16	92.52	124.80	94.81	94.81	94.81
Nbr of stocks (in thousands)	770,505	744,565	690,061	677,722	668,934	665,231	-	-
Announcement Date	03/03/22	02/03/23	29/02/24	26/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CRH PLC	19.09x	2.11x	10.53x	1.62%	63.07B
HOLCIM LTD	20.25x	2.71x	10.74x	2.57%	49.44B
ULTRATECH CEMENT LIMITED	38.47x	3.77x	20.08x	1.01%	39.11B
MARTIN MARIETTA MATERIALS, INC.	40.76x	6.32x	19.74x	0.65%	36.85B
VULCAN MATERIALS COMPANY	32.68x	5.01x	16.79x	0.72%	36.29B
HEIDELBERG MATERIALS AG	13.56x	1.61x	7.49x	2.25%	33.99B
GRASIM INDUSTRIES LIMITED	73.98x	4.57x	70.81x	0.31%	23.14B
AMRIZE AG	18.71x	2.13x	8.78x	1.13%	22.56B
DANGOTE CEMENT PLC	16.01x	4.32x	8.49x	4.68%	16.67B
Average	30.39x	3.62x	19.27x	1.66%	35.68B
Weighted average by Cap.	28.83x	3.46x	17.28x	1.58%