Cairn Homes plc

LSE:CRN Stock Report

Market Cap: UK£1.2b

Cairn Homes Valuation

Is CRN undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CRN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CRN (£1.92) is trading above our estimate of fair value (£1.38)

Significantly Below Fair Value: CRN is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CRN?

Key metric: As CRN is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CRN. This is calculated by dividing CRN's market cap by their current earnings.
What is CRN's PE Ratio?
PE Ratio12.9x
Earnings€111.62m
Market Cap€1.44b

Price to Earnings Ratio vs Peers

How does CRN's PE Ratio compare to its peers?

The above table shows the PE ratio for CRN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average16.4x
VTY Vistry Group
7.2x8.9%UK£1.8b
BWY Bellway
21.9x21.7%UK£2.9b
BOOT Henry Boot
26.2x25.5%UK£296.7m
BKG Berkeley Group Holdings
10.3x-5.5%UK£3.9b
CRN Cairn Homes
12.9x5.5%UK£1.2b

Price-To-Earnings vs Peers: CRN is good value based on its Price-To-Earnings Ratio (12.9x) compared to the peer average (16.4x).

Price to Earnings Ratio vs Industry

How does CRN's PE Ratio compare vs other companies in the European Consumer Durables Industry?

3 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CRN 12.9xIndustry Avg. 13.8xNo. of Companies9PE0816243240+
3 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CRN is good value based on its Price-To-Earnings Ratio (12.9x) compared to the European Consumer Durables industry average (13.8x).

Price to Earnings Ratio vs Fair Ratio

What is CRN's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CRN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio12.9x
Fair PE Ratio14.3x

Price-To-Earnings vs Fair Ratio: CRN is good value based on its Price-To-Earnings Ratio (12.9x) compared to the estimated Fair Price-To-Earnings Ratio (14.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CRN forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUK£1.92
UK£1.74
-9.3%
0.1%UK£1.74UK£1.74n/a2
Dec ’25UK£1.71
UK£1.74
+1.6%
0.1%UK£1.74UK£1.74n/a2
Nov ’25UK£1.82
UK£1.74
-4.7%
0.1%UK£1.74UK£1.74n/a2
Oct ’25UK£1.62
UK£1.74
+7.3%
0.1%UK£1.74UK£1.74n/a2
Sep ’25UK£1.64
UK£1.74
+6.0%
1.4%UK£1.76UK£1.70n/a3
Aug ’25UK£1.61
UK£1.70
+5.4%
2.4%UK£1.75UK£1.65n/a3
Jul ’25UK£1.32
UK£1.72
+29.8%
3.1%UK£1.78UK£1.65n/a3
Jun ’25UK£1.46
UK£1.72
+17.9%
3.1%UK£1.78UK£1.65n/a3
May ’25UK£1.37
UK£1.66
+21.1%
7.0%UK£1.77UK£1.50n/a3
Apr ’25UK£1.36
UK£1.63
+19.5%
5.7%UK£1.71UK£1.50n/a3
Mar ’25UK£1.24
UK£1.63
+31.7%
5.7%UK£1.71UK£1.50n/a3
Feb ’25UK£1.21
UK£1.58
+30.5%
5.8%UK£1.67UK£1.49n/a2
Jan ’25UK£1.16
UK£1.47
+27.3%
8.3%UK£1.61UK£1.31n/a3
Dec ’24UK£1.08
UK£1.47
+36.5%
8.3%UK£1.61UK£1.31UK£1.713
Nov ’24UK£1.00
UK£1.41
+41.7%
8.9%UK£1.59UK£1.30UK£1.823
Oct ’24UK£0.95
UK£1.39
+45.6%
6.2%UK£1.51UK£1.30UK£1.623
Sep ’24UK£1.00
UK£1.37
+36.7%
7.4%UK£1.50UK£1.25UK£1.643
Aug ’24UK£0.93
UK£1.37
+46.9%
7.4%UK£1.50UK£1.25UK£1.613
Jul ’24UK£1.00
UK£1.37
+36.9%
8.3%UK£1.52UK£1.25UK£1.323
Jun ’24UK£0.90
UK£1.37
+51.7%
8.3%UK£1.52UK£1.25UK£1.463
May ’24UK£0.91
UK£1.37
+51.5%
8.9%UK£1.53UK£1.24UK£1.373
Apr ’24UK£0.90
UK£1.37
+52.5%
8.9%UK£1.53UK£1.24UK£1.363
Mar ’24UK£0.85
UK£1.28
+50.8%
6.1%UK£1.36UK£1.20UK£1.242
Feb ’24UK£0.86
UK£1.28
+48.5%
6.1%UK£1.36UK£1.20UK£1.212
Jan ’24UK£0.79
UK£1.34
+69.8%
7.3%UK£1.44UK£1.20UK£1.163
Dec ’23UK£0.79
UK£1.34
+68.3%
7.3%UK£1.44UK£1.20UK£1.083

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/30 04:33
End of Day Share Price 2024/12/30 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Cairn Homes plc is covered by 7 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Arnaud LehmannBofA Global Research
Emily BiddulphCredit Suisse
Colin SheridanDavy