Cairn Homes PLC (C5H) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Cairn Homes PLC stock €3.05, price €2.77, upside +10.1%, quality 66 out of 100. Rating: fairly valued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 13, 2026.
How to read this chart
60‑month range €0.7867 – €2.88 · fair‑value band €1.94 – €4.67 · the €2.77 price screens below the €3.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 13, 2026.
Follow Cairn Homes in your weekly email
Every Wednesday you see whether Cairn Homes is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Cairn Homes plc, together with its subsidiaries, operates as homebuilder in Ireland. The company builds, develops, and sells residential properties, including houses, duplexes, and apartments, as well as commercial and retail spaces.
Show moreShow less
It also engages in property holding and rental; and financing activities. Cairn Homes plc was incorporated in 2014 and is based in Dublin, Ireland.
Stock analysis
Cairn Homes PLC (C5H) currently trades at €2.77, while our model-based Fair Value estimate is €3.05, so the stock looks roughly fairly valued today (gap 9.2%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of €7.66 per share, and 14 of the 26 models we run sit above the €2.77 price.
Bear case: the Asset-Based group reads lowest at €1.32, and 12 of the 26 models stay below the price. Data coverage for this calculation is high.
Scenario range: €1.94 (bear) to €4.67 (bull), the price of €2.77 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Cairn Homes PLC reported revenue of €945M in FY2025 versus €424M in FY2021, a compound +22.2%/yr. Reported net income was €133M in FY2025, compounding +32.4%/yr from FY2021.
Key figures
Market cap €1.7B Small · P/E ratio 11.1 · P/S ratio 1.53 · EPS (TTM) €0.2500 · Dividend yield 3.8% · Net margin 14.3% · Return on equity 19.6% · Return on assets (EBIT) 10.7% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 64 out of 100 (low confidence).
What moves the price
The share trades about 4% below its 52-week high and 45% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 44% fair-value upside, at 10%, C5H screens richer than that median.
Fair Value models
Bear€1.94Fair Value €3.05Bull€4.67
Price €2.77 · Upside +10.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (€0.1272 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+9.9%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+15.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.2%
Start year 2020 (pandemic)
Revenue growth 9 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+41.7%
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+51.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+47.9%
Dividend (yield on the price)3.8%
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.4% → 18%
2025 sits 65% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+19.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (euro area: IMF forecast 2.2% a year to 2030, 2.6% from 2016 to 2025) that is about +16.5% a year for the price and +9.0% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (97 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Residential Construction · 60 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+10.1% · Below median
Profitability
Return on equity (12 months)19.6% · Top 25%
Return on assets10.2% · Top 25%
Net margin (12 months)14.3% · Top 25%
Operating margin (12 months)16.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)60.1% · Top 25%
Dividend yield (12 months)3.8% · Above median
Balance sheet
Debt / equity0.22× · Below median
Valuation Multiplesvs Residential Construction median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Cairn Homes PLC Fair Value". https://www.fairvalue-calculator.com/stock/C5H
Frequently asked questions
Is Cairn Homes PLC (C5H) overvalued or undervalued?
As of Nov 13, 2026, our model estimates a fair value of €3.05 versus a price of €2.77, about +10% upside (fairly valued).
What is the fair value of C5H?
Our model-based fair value for Cairn Homes PLC is €3.05 (as of Nov 13, 2026), built from audited fundamentals. The current price: €2.77.
What is the quality score of C5H?
Cairn Homes PLC has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Cairn Homes PLC (C5H)?
Our model-based price target is the fair value of €3.05 (as of Nov 13, 2026) from 26 valuation models. Cautious scenario €1.94, optimistic scenario €4.67. It is a calculation from audited fundamentals, not an analyst target.
What is the Cairn Homes PLC stock forecast for 2026?
Our models put fair value at €3.05, about +10% upside versus a price of €2.77 (fairly valued). Cautious scenario €1.94, optimistic scenario €4.67. The calculation is refreshed regularly with new filings.
What is the revenue of Cairn Homes PLC (C5H)?
Cairn Homes PLC reported trailing-twelve-month revenue of about €1.1B (latest available figure, as of Nov 13, 2026).
Does Cairn Homes PLC pay a dividend?
Cairn Homes PLC currently shows a dividend yield of 3.75% relative to its recent price (as of Nov 13, 2026).
How much is the dividend of Cairn Homes PLC (C5H) and when is the ex-dividend date?
Cairn Homes PLC pays a dividend of €0.104 per share a year, a dividend yield of 3.8%. The last ex-dividend date was Sep 17, 2026. The payout ratio is 41.6% of earnings. Free cash flow covers the dividend 1.05 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Cairn Homes PLC (C5H)?
For today's price to be fair in a discounted-cash-flow model, Cairn Homes PLC would have to grow free cash flow by +19.1 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +29.3 % per year. As of Nov 13, 2026.
What discount rate (WACC) does the fair value of C5H use?
Our models discount Cairn Homes PLC at 11.0 %: a base by market capitalisation (small), damped by beta 0.72, country premium for Ireland. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Cairn Homes PLC that is +19.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Cairn Homes PLC (C5H) delivered so far?
Over the past 5 years revenue at Cairn Homes PLC grew +29.3 % a year. The price currently implies free-cash-flow growth of +19.1 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Cairn Homes PLC (C5H) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Cairn Homes PLC (+19.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cairn Homes PLC (C5H)?
The free-cash-flow yield on the price is 3.96 %: that much free cash flow Cairn Homes PLC produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cairn Homes PLC (C5H)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cairn Homes PLC it is €3.05 per share (as of Nov 13, 2026), against a price of €2.77. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Cairn Homes PLC stock overvalued or undervalued in 2026?
As of Nov 13, 2026, C5H trades below its calculated fair value: price €2.77, fair value €3.05, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of C5H?
No. The price is what the market pays today (€2.77); the fair value is what the company's own numbers justify (€3.05). For Cairn Homes PLC the two are €0.2800 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cairn Homes PLC worth?
The market values Cairn Homes PLC at about €1.7B (market capitalisation, as of Nov 13, 2026). Per share that is €2.77; our models calculate a fair value of €3.05 per share.
What do the bullish and bearish scenarios say about C5H?
Our models span a range for Cairn Homes PLC: cautious scenario €1.94, base €3.05, optimistic €4.67 per share (as of Nov 13, 2026, price €2.77). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of C5H?
Cairn Homes PLC trades at a price-to-earnings ratio of 11.1 (as of Nov 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of €3.05 is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings, FY2025 ex one-offs: 19.3. Other multiples: P/B 2.1, P/S 1.5, EV/EBITDA 9.1.
How solid is the balance sheet of Cairn Homes PLC (C5H)?
Balance-sheet figures for Cairn Homes PLC (as of Nov 13, 2026): return on equity 19.6%, debt of 0.22 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is C5H from its 52-week high?
Cairn Homes PLC trades at €2.77, about 4% below its 52-week high of €2.88 and 45% above the low of €1.90 (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of €3.05 is for.
Which stocks are comparable to Cairn Homes PLC?
From the same area (Consumer Cyclical) we also value D.R. Horton, Inc, PulteGroup, Inc, Lennar Corporation, NVR, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Cairn Homes PLC stock attractive at the current price?
The data as of Nov 13, 2026: price €2.77, calculated fair value €3.05 (+10%), Quality Score 66/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of C5H calculated?
We run Cairn Homes PLC through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of €3.05 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.3% above its aggregate fair value. Cairn Homes PLC currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Cairn Homes PLC (C5H)?
The closing price on Nov 13, 2026 was €2.77. Our model-based fair value is €3.05, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cairn Homes PLC right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (€1.94 to €4.67) leaves room in how you read the outcome.
Key figures of Cairn Homes PLC
How large is the market capitalisation of Cairn Homes PLC (C5H)?
The market capitalisation of Cairn Homes PLC is €1.7B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Cairn Homes PLC (C5H)?
The price-to-sales ratio of Cairn Homes PLC is 1.53 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cairn Homes PLC (C5H)?
Earnings per share at Cairn Homes PLC are €0.2500 (price ÷ EPS = P/E 11.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cairn Homes PLC (C5H)?
The dividend yield of Cairn Homes PLC is 3.8% (payout 41.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Cairn Homes PLC (C5H)?
The net margin of Cairn Homes PLC is 14.3% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Cairn Homes PLC (C5H)?
The return on equity (ROE) of Cairn Homes PLC is 19.6% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Cairn Homes PLC (C5H)?
On an EBIT basis the return on assets of Cairn Homes PLC is 10.7% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Cairn Homes PLC (C5H)?
The operating margin of Cairn Homes PLC is 16.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cairn Homes PLC (C5H)?
Revenue at Cairn Homes PLC is growing +60.1% versus a year earlier (3y avg +15.2%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Cairn Homes PLC (C5H)?
Earnings per share at Cairn Homes PLC are growing +82.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cairn Homes PLC (C5H) carry?
The net debt of Cairn Homes PLC is €171M (fiscal year 2025, ≈ 2.5 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cairn Homes PLC in the live analysis
One click puts Cairn Homes PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 13, 2026