Valuation models
price $90.81 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused59.94 – 96.7074.0323% overvaluedDCF · Perpetuity growth · 10y65.86 – 105.6781.3312% overvaluedDCF · EBITDA exit · 5y134.46 – 148.59141.3436% undervaluedDCF · EBITDA exit · 10y125.57 – 151.28137.8034% undervaluedP/E · peers17.95 – 79.5669.8730% overvaluedP/E · own history67.20 – 112.1098.498% undervaluedPEG—57.9257% overvaluedEV/EBITDA · peers58.80 – 108.0789.332% overvaluedEV/Revenue · peers49.68 – 119.8277.4717% overvaluedEarnings power value8.57 – 22.3314.20540% overvaluedDividend discount20.26 – 43.3428.38220% overvaluedWall St. consensus target—126.5028% belowCost of capital (WACC)—8.23%—
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
74.03
CRH closed at $90.81 — overvalued by 23% vs model.
59.94the model's range96.70
DCF · Perpetuity growth · 5y leads for a cyclical company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
14.20 – 141.34
Wall St. target
126.50 28% below
Above model, 1y
12 of 30 days
How it is valued
Valued asCyclical
Low/slowing growth (~9% recent)Moderate margins (10% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.