|
CRH PLC (CRH) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
CRH plc (CRH) Bundle
استكشاف آفاق CRH PLC (CRH) مع حاسبة DCF سهلة الاستخدام! أدخل افتراضاتك المتعلقة بالنمو والهوامش والتكاليف لحساب القيمة الجوهرية CRH PLC (CRH) وتعزيز استراتيجية الاستثمار الخاصة بك.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31,189.4 | 35,026.6 | 36,996.0 | 39,512.7 | 40,217.1 | 42,882.5 | 45,724.7 | 48,755.2 | 51,986.5 | 55,432.0 |
| Revenue Growth, % | 0 | 12.3 | 5.62 | 6.8 | 1.78 | 6.63 | 6.63 | 6.63 | 6.63 | 6.63 |
| EBITDA | 4,097.2 | 5,616.7 | 6,084.8 | 6,809.5 | 8,054.3 | 7,108.2 | 7,579.3 | 8,081.7 | 8,617.3 | 9,188.4 |
| EBITDA, % | 13.14 | 16.04 | 16.45 | 17.23 | 20.03 | 16.58 | 16.58 | 16.58 | 16.58 | 16.58 |
| Depreciation | 1,915.2 | 1,753.5 | 1,782.9 | 1,846.2 | 2,032.8 | 2,203.6 | 2,349.6 | 2,505.3 | 2,671.4 | 2,848.4 |
| Depreciation, % | 6.14 | 5.01 | 4.82 | 4.67 | 5.05 | 5.14 | 5.14 | 5.14 | 5.14 | 5.14 |
| EBIT | 2,182.0 | 3,863.2 | 4,301.9 | 4,963.3 | 6,021.5 | 4,904.6 | 5,229.7 | 5,576.3 | 5,945.9 | 6,340.0 |
| EBIT, % | 7 | 11.03 | 11.63 | 12.56 | 14.97 | 11.44 | 11.44 | 11.44 | 11.44 | 11.44 |
| Total Cash | 8,729.2 | 6,538.2 | 6,711.1 | 7,162.2 | 4,205.8 | 8,008.6 | 8,539.4 | 9,105.4 | 9,708.8 | 10,352.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | 4,861.5 | 5,095.5 | 5,449.4 | 3,395.1 | 3,620.2 | 3,860.1 | 4,115.9 | 4,388.7 |
| Account Receivables, % | 0 | 0 | 13.14 | 12.9 | 13.55 | 7.92 | 7.92 | 7.92 | 7.92 | 7.92 |
| Inventories | 3,524.0 | 4,082.5 | 4,741.7 | 4,851.3 | 5,375.9 | 5,267.4 | 5,616.5 | 5,988.7 | 6,385.6 | 6,808.8 |
| Inventories, % | 11.3 | 11.66 | 12.82 | 12.28 | 13.37 | 12.28 | 12.28 | 12.28 | 12.28 | 12.28 |
| Accounts Payable | 2,446.6 | 3,083.1 | 3,312.6 | 3,560.2 | 3,625.8 | 3,741.6 | 3,989.6 | 4,254.0 | 4,535.9 | 4,836.6 |
| Accounts Payable, % | 7.84 | 8.8 | 8.95 | 9.01 | 9.02 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| Capital Expenditure | -1,126.1 | -1,756.9 | -1,721.9 | -2,054.3 | -2,914.6 | -2,206.5 | -2,352.7 | -2,508.6 | -2,674.9 | -2,852.2 |
| Capital Expenditure, % | -3.61 | -5.02 | -4.65 | -5.2 | -7.25 | -5.15 | -5.15 | -5.15 | -5.15 | -5.15 |
| Tax Rate, % | 26.64 | 26.64 | 26.64 | 26.64 | 26.64 | 26.64 | 26.64 | 26.64 | 26.64 | 26.64 |
| EBITAT | 1,471.3 | 3,040.2 | 3,328.4 | 3,929.6 | 4,417.1 | 3,688.5 | 3,933.0 | 4,193.6 | 4,471.6 | 4,768.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,183.0 | 3,114.8 | -1,901.7 | 3,625.4 | 2,722.4 | 5,964.3 | 3,603.8 | 3,842.6 | 4,097.3 | 4,368.8 |
| WACC, % | 8.61 | 8.71 | 8.7 | 8.72 | 8.66 | 8.68 | 8.68 | 8.68 | 8.68 | 8.68 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 17,350.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4,456 | |||||||||
| Terminal Value | 66,695 | |||||||||
| Present Terminal Value | 43,986 | |||||||||
| Enterprise Value | 61,336 | |||||||||
| Net Debt | 13,100 | |||||||||
| Equity Value | 48,236 | |||||||||
| Diluted Shares Outstanding, MM | 690 | |||||||||
| Equity Value Per Share | 69.96 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: CRH plc’s financial data pre-populated to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Pre-Loaded Data: CRH plc's (CRH) historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: View CRH plc's (CRH) intrinsic value recalculating in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and key metrics.
- Built for Accuracy: A professional tool designed for analysts, investors, and finance experts.
How It Works
- 1. Access the Template: Download and open the Excel file containing CRH plc’s (CRH) preloaded data.
- 2. Adjust Key Inputs: Modify essential assumptions such as growth rates, WACC, and capital expenditures.
- 3. See Immediate Results: The DCF model automatically calculates intrinsic value and NPV in real-time.
- 4. Explore Different Scenarios: Evaluate various forecasts to examine different valuation results.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for CRH plc (CRH)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
- Accurate Financials: CRH’s historical and projected financial data preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Clear, step-by-step instructions help you navigate the tool with ease.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling CRH plc (CRH) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for CRH plc (CRH).
- Consultants: Deliver professional valuation insights on CRH plc (CRH) to clients quickly and accurately.
- Business Owners: Understand how large companies like CRH plc (CRH) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios from CRH plc (CRH).
What the Template Contains
- Preloaded CRH Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.