C

Cairn Homes PLC
LSE:CRN

Watchlist Manager
Cairn Homes PLC
LSE:CRN
Watchlist
Price: 194.2 GBX 0.31% Market Closed
Market Cap: 1.2B GBX
Have any thoughts about
Cairn Homes PLC?
Write Note

Relative Value

The Relative Value of one CRN stock under the Base Case scenario is 209.33 GBX. Compared to the current market price of 194.2 GBX, Cairn Homes PLC is Undervalued by 7%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CRN Relative Value
Base Case
209.33 GBX
Undervaluation 7%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
27
Median 3Y
1.4
Median 5Y
1.3
Industry
1
Forward
0
vs History
20
vs Industry
36
Median 3Y
11.1
Median 5Y
10.4
Industry
16.8
Forward
0.1
vs History
52
vs Industry
31
Median 3Y
8.9
Median 5Y
7.9
Industry
11.9
vs History
19
vs Industry
32
Median 3Y
7.4
Median 5Y
6.5
Industry
17.6
vs History
0
vs Industry
37
Median 3Y
1.1
Median 5Y
1.1
Industry
1.6
vs History
38
vs Industry
3
Median 3Y
22.1
Median 5Y
10
Industry
1.2
Forward
0.2
vs History
38
vs Industry
1
Median 3Y
99.9
Median 5Y
50.3
Industry
3.8
vs History
38
vs Industry
1
Median 3Y
127.7
Median 5Y
71.2
Industry
10.3
Forward
1.1
vs History
38
vs Industry
2
Median 3Y
130.1
Median 5Y
72.2
Industry
12.9
Forward
1.1
vs History
47
vs Industry
2
Median 3Y
137.8
Median 5Y
86.1
Industry
12.1
vs History
47
vs Industry
2
Median 3Y
143.3
Median 5Y
87.9
Industry
15.3
vs History
57
vs Industry
2
Median 3Y
16.4
Median 5Y
16.5
Industry
1.2

Multiples Across Competitors

CRN Competitors Multiples
Cairn Homes PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IE
Cairn Homes PLC
LSE:CRN
1.2B GBP 1.8 13.5 110.3 111.8
US
D R Horton Inc
NYSE:DHI
45.4B USD 1.2 9.5 7.2 7.3
US
Lennar Corp
NYSE:LEN
37.4B USD 1 9 6.5 6.6
US
DR Horton Inc
XMUN:HO2
28B EUR 0.8 6.1 4.7 4.7
US
NVR Inc
NYSE:NVR
25.2B USD 2.4 15.4 11.4 11.5
US
Pultegroup Inc
NYSE:PHM
22.6B USD 1.3 7.9 6.2 6.3
JP
Sekisui House Ltd
TSE:1928
2.4T JPY 0.7 10.1 10.6 11.6
US
Toll Brothers Inc
NYSE:TOL
12.7B USD 1.2 8.1 6.7 6.9
US
TopBuild Corp
NYSE:BLD
9.2B USD 1.7 14.9 9.8 11.3
UK
Barratt Developments P L C
LSE:BDEV
6.8B GBP 1.6 31.3 11.4 12.1
JP
Sumitomo Forestry Co Ltd
TSE:1911
1.1T JPY 0.5 8.6 6.4 7.3
P/E Multiple
Earnings Growth P/E to Growth
IE
C
Cairn Homes PLC
LSE:CRN
Average P/E: 12.2
13.5
54%
0.2
US
D R Horton Inc
NYSE:DHI
9.5
20%
0.5
US
Lennar Corp
NYSE:LEN
9
26%
0.3
US
D
DR Horton Inc
XMUN:HO2
6.1
20%
0.3
US
NVR Inc
NYSE:NVR
15.4
13%
1.2
US
Pultegroup Inc
NYSE:PHM
7.9
19%
0.4
JP
Sekisui House Ltd
TSE:1928
10.1
32%
0.3
US
Toll Brothers Inc
NYSE:TOL
8.1
11%
0.7
US
TopBuild Corp
NYSE:BLD
14.9
21%
0.7
UK
Barratt Developments P L C
LSE:BDEV
31.3
1%
35.9
JP
Sumitomo Forestry Co Ltd
TSE:1911
8.6
37%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IE
C
Cairn Homes PLC
LSE:CRN
Average EV/EBITDA: 17.4
110.3
45%
2.4
US
D R Horton Inc
NYSE:DHI
7.2
11%
0.6
US
Lennar Corp
NYSE:LEN
6.5
14%
0.5
US
D
DR Horton Inc
XMUN:HO2
4.7
11%
0.4
US
NVR Inc
NYSE:NVR
11.4
9%
1.3
US
Pultegroup Inc
NYSE:PHM
6.2
14%
0.4
JP
Sekisui House Ltd
TSE:1928
10.6
47%
0.2
US
Toll Brothers Inc
NYSE:TOL
6.7
18%
0.4
US
TopBuild Corp
NYSE:BLD
9.8
15%
0.6
UK
Barratt Developments P L C
LSE:BDEV
11.4
-17%
N/A
JP
Sumitomo Forestry Co Ltd
TSE:1911
6.4
38%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IE
C
Cairn Homes PLC
LSE:CRN
Average EV/EBIT: 18
111.8
46%
2.4
US
D R Horton Inc
NYSE:DHI
7.3
N/A N/A
US
Lennar Corp
NYSE:LEN
6.6
12%
0.5
US
D
DR Horton Inc
XMUN:HO2
4.7
N/A N/A
US
NVR Inc
NYSE:NVR
11.5
12%
1
US
Pultegroup Inc
NYSE:PHM
6.3
11%
0.6
JP
Sekisui House Ltd
TSE:1928
11.6
N/A N/A
US
Toll Brothers Inc
NYSE:TOL
6.9
N/A N/A
US
TopBuild Corp
NYSE:BLD
11.3
13%
0.9
UK
Barratt Developments P L C
LSE:BDEV
12.1
-18%
N/A
JP
Sumitomo Forestry Co Ltd
TSE:1911
7.3
46%
0.2

See Also

Discover More
Back to Top