Valuation CRH plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 11:20:49 2026-10-01 EDT			5-day change	1st Jan Change
72.17 ^EUR	-2.87%		-1.84%	-31.99%

09:43am	Rothschild & Co Redburn Adjusts Price Target on CRH public to $120 From $135, Keeps Buy Rating	MT
06:49am	Citigroup Adjusts Price Target on CRH to $106 From $122, Keeps Buy Rating	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	55,086	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-34.02%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	68,546	69,995	69,192
Change	-	-28.07%	56.79%	37.84%	33.32%	-29.79%	2.11%	-1.15%
P/E	-	-	16x	18.4x	22.6x	14.4x	12.8x	11.2x
PBR	-	-	2.3x	3.08x	3.68x	2.12x	1.93x	1.76x
PEG	-	-	-	1.2x	2.32x	3.28x	1x	0.8x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.39x	1.31x	1.24x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	1.73x	1.67x	1.55x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	8.37x	7.85x	7.25x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	11.6x	10.7x	9.77x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	21.7x	20.3x	17.4x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	4.61%	4.94%	5.75%
Dividend per Share ²	-	-	1.33	1.4	1.48	1.57	1.655	1.753
Rate of return	-	-	1.92%	1.51%	1.19%	1.9%	2%	2.12%
EPS ²	-	-	4.33	5.02	5.51	5.752	6.492	7.384
Distribution rate	-	-	30.7%	27.9%	26.9%	27.3%	25.5%	23.7%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,629	42,015	44,571
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,192	8,918	9,550
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,892	6,512	7,082
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,851	4,318	4,858
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	13,460	14,910	14,107
Reference price ²	52.85	38.60	69.16	92.52	124.80	82.80	82.80	82.80
Nbr of stocks (in thousands)	770,505	744,565	690,061	677,722	668,934	665,285	-	-
Announcement Date	3/3/22	3/2/23	2/29/24	2/26/25	2/18/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CRH PLC	14.4x	1.73x	8.33x	1.9%	55.09B
HOLCIM LTD	18.2x	2.51x	9.92x	2.81%	44.17B
MARTIN MARIETTA MATERIALS, INC.	31.69x	5.79x	17.11x	0.72%	34.08B
ULTRATECH CEMENT LIMITED	32.83x	3.4x	17.44x	0.94%	33.61B
VULCAN MATERIALS COMPANY	27.26x	4.32x	14.44x	0.85%	31.7B
HEIDELBERG MATERIALS AG	11.26x	1.36x	6.33x	2.73%	28.23B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.32B
GRASIM INDUSTRIES LIMITED	70.04x	4.37x	67.71x	0.33%	21.66B
AMRIZE AG	15.41x	1.93x	7.78x	1.42%	20.56B
Average	26.81x	3.52x	17.94x	1.54%	32.49B
Weighted average by Cap.	24.85x	3.33x	15.80x	1.63%