Subscribe

Crest Nicholson Holdings plc (CRST.L)

GBp73.50 +6.50 (+9.70%)
GB LSE Consumer Cyclical Residential Construction
Address Crest House KT16 9GN
Chertsey, GB
CEO Andrew Martyn Clark
IPO 2013-02-14
ISIN GB00B8VZXT93

Explore sections of this company profile

Description

Operating within the United Kingdom, Crest Nicholson Holdings plc specializes in the development and sale of residential properties. Their offerings span apartments, houses, and commercial units, catering to a varied clientele comprising first-time buyers, families, and investors. The company was established in 1963 and maintains its head office in Chertsey, UK.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp73.50 +6.50 (+9.70%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
1.33
Float Shares
226.39M
Free Float %
88.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.70% -0.14% +8.48% -52.96% -50.17% -50.10% -60.81% -70.75% -84.41% -87.82% -71.92%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
73.50
DCF (Unlevered) 362.81 +393.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 40% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 3 -1
Hold 6 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.08
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Residential Construction: +5.7%
    -1.2% Q4'25: -3.6% (vs Q4'23)
  • EPS growth Residential Construction: +6.6%
    +102.1% Q4'25: -40.0% (vs Q4'23)
  • FCF margin FCF growth · Residential Construction: +45.1%
    -3.7% Q4'25: +15.9% (vs Q4'23)
  • EBIT margin Residential Construction: +9.7%
    +3.1% Q4'25: +1.5% (vs Q4'23)
  • ROIC Residential Construction: +7.1%
    +1.9% Q4'25: +2.0% (vs Q4'23)
  • Share dilution Residential Construction: +1.6%
    -0.1% Q4'25: +0.6% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Residential Construction: 0.67×
    7.54× Q4'25: 5.49× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.35) × ERP
WACC = 52% × Ke + 48% × Kd (8.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 362.81 Current price: 73.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Oct 2013
actual
Oct 2014
actual
Oct 2015
actual
Oct 2016
actual
Oct 2017
actual
Oct 2018
actual
Oct 2019
actual
Oct 2020
actual
Oct 2021
actual
Oct 2022
actual
Oct 2023
actual
Oct 2024
actual
Oct 2025
actual
Oct 2026
9 Rev. Ana.
8 EPS Ana.
Oct 2027
9 Rev. Ana.
8 EPS Ana.
Oct 2028
7 Rev. Ana.
7 EPS Ana.
Oct 2029
4 Rev. Ana.
6 EPS Ana.
Oct 2030
4 Rev. Ana.
6 EPS Ana.
Revenue
525.70M
est: 507.12M (+3.7%)
636.30M
est: 639.09M (-0.4%)
804.80M
est: 795.38M (+1.2%)
997.00M
est: 998.10M (-0.1%)
1.04B
est: 1.06B (-1.8%)
1.12B
est: 1.15B (-2.4%)
1.09B
est: 1.07B (+1.9%)
677.90M
est: 663.77M (+2.1%)
786.60M
est: 830.55M (-5.3%)
913.60M
est: 897.57M (+1.8%)
657.50M
est: 632.30M (+4.0%)
618.20M
est: 612.23M (+1.0%)
610.80M
est: 583.98M (+4.6%)
513.11M
473.91M – 618.89M
-12.1% YoY
561.88M
511.75M – 653.94M
+9.5% YoY
598.42M
548.69M – 708.55M
+6.5% YoY
634.55M
581.83M – 751.33M
+6.0% YoY
840.50M
770.66M – 995.18M
+32.5% YoY
EBITDA
96.90M
est: 4.77M (+1,931.7%)
127.90M
est: 93.89M (+36.2%)
163.20M
est: 136.07M (+19.9%)
204.40M
est: 180.21M (+13.4%)
212.20M
est: 196.90M (+7.8%)
183.30M
est: 222.43M (-17.6%)
138.50M
est: 144.81M (-4.4%)
7.70M
est: 58.62M (-86.9%)
100.20M
est: 66.76M (+50.1%)
42.80M
est: 74.65M (-42.7%)
39.50M
est: 9.27M (+326.0%)
-122.80M
est: 9.07M (-1,453.6%)
23.00M
est: 8.56M (+168.6%)
7.52M
6.95M – 9.08M
-12.1% YoY
8.24M
7.50M – 9.59M
+9.5% YoY
8.78M
8.05M – 10.39M
+6.5% YoY
9.31M
8.53M – 11.02M
+6.0% YoY
12.33M
11.30M – 14.59M
+32.5% YoY
EBIT
91.80M
est: 2.14M (+4,192.7%)
129.20M
est: 114.93M (+12.4%)
167.80M
est: 162.45M (+3.3%)
208.20M
est: 204.36M (+1.9%)
218.90M
est: 216.67M (+1.0%)
183.00M
est: 230.72M (-20.7%)
116.60M
est: 167.55M (-30.4%)
600.0K
est: 71.31M (-99.2%)
96.80M
est: 81.22M (+19.2%)
40.50M
est: 90.82M (-55.4%)
36.70M
est: 6.53M (+462.0%)
-125.50M
est: 6.39M (-2,064.4%)
19.20M
est: 6.03M (+218.4%)
5.30M
4.89M – 6.39M
-12.1% YoY
5.80M
5.28M – 6.75M
+9.5% YoY
6.18M
5.67M – 7.32M
+6.5% YoY
6.55M
6.01M – 7.76M
+6.0% YoY
8.68M
7.96M – 10.28M
+32.5% YoY
Net Income
66.00M
est: 68.14M (-3.1%)
98.80M
est: 83.18M (+18.8%)
124.10M
est: 125.29M (-1.0%)
156.80M
est: 155.30M (+1.0%)
168.60M
est: 166.70M (+1.1%)
142.80M
est: 183.83M (-22.3%)
82.50M
est: 125.76M (-34.4%)
-10.70M
est: 51.33M (-120.8%)
70.90M
est: 58.47M (+21.3%)
26.40M
est: 89.70M (-70.6%)
17.90M
est: -26.60M (+167.3%)
-103.50M
est: 17.25M (-699.9%)
2.20M
est: 23.45M (-90.6%)
-938.3K
-1.70M – -180.7K
-104.0% YoY
13.68M
3.63M – 23.73M
+1,558.1% YoY
21.13M
18.85M – 26.19M
+54.5% YoY
31.51M
28.11M – 39.05M
+49.1% YoY
78.36M
69.90M – 97.11M
+148.7% YoY
SGA
45.60M
est: 39.86M (+14.4%)
55.00M
est: 55.58M (-1.0%)
59.30M
est: 68.35M (-13.2%)
62.60M
est: 72.58M (-13.8%)
64.20M
est: 65.92M (-2.6%)
65.50M
est: 69.02M (-5.1%)
65.90M
est: 59.75M (+10.3%)
60.70M
est: 40.76M (+48.9%)
49.60M
est: 46.42M (+6.9%)
53.40M
est: 51.91M (+2.9%)
55.00M
est: 49.79M (+10.5%)
60.80M
est: 48.71M (+24.8%)
55.10M
est: 45.98M (+19.8%)
40.40M
37.32M – 48.73M
-12.1% YoY
44.24M
40.30M – 51.49M
+9.5% YoY
47.12M
43.21M – 55.79M
+6.5% YoY
49.97M
45.81M – 59.16M
+6.0% YoY
66.18M
60.68M – 78.36M
+32.5% YoY
EPS
0.27
est: 0.26 (+2.2%)
0.39
est: 0.37 (+6.2%)
0.49
est: 0.48 (+3.0%)
0.62
est: 0.61 (+1.0%)
0.66
est: 0.65 (+1.3%)
0.56
est: 0.56 (-0.5%)
0.32
est: 0.39 (-18.3%)
-0.04
est: 0.14 (-129.8%)
0.28
est: 0.33 (-14.8%)
0.10
est: 0.42 (-76.3%)
0.07
est: -0.10 (+167.3%)
-0.40
est: 0.06 (-736.9%)
0.01
est: 0.08 (-88.9%)
0.00
-0.01 – 0.00
-104.7% YoY
0.04
0.01 – 0.09
+1,340.0% YoY
0.08
0.07 – 0.10
+82.6% YoY
0.12
0.11 – 0.15
+49.1% YoY
0.30
0.27 – 0.38
+148.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-28 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-27 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-26 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-22 B- 2/5 1/5 2/5 3/5 3/5 1/5 4/5
2026-05-21 B- 2/5 1/5 2/5 3/5 3/5 1/5 4/5
2026-05-20 B- 2/5 1/5 2/5 3/5 3/5 1/5 4/5
2026-05-19 B- 2/5 1/5 2/5 3/5 3/5 1/5 4/5
2026-05-18 B- 2/5 1/5 2/5 3/5 3/5 1/5 4/5
2026-05-15 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-14 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-13 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-12 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-11 B- 3/5 1/5 2/5 3/5 3/5 1/5 5/5
2026-05-08 B- 2/5 1/5 2/5 3/5 2/5 1/5 5/5
2026-05-07 B- 2/5 1/5 2/5 3/5 2/5 1/5 5/5
2026-05-06 B- 2/5 1/5 2/5 3/5 2/5 1/5 5/5
2026-05-05 B- 2/5 1/5 2/5 3/5 2/5 1/5 5/5
2026-05-01 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-30 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-29 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-28 B- 3/5 1/5 2/5 4/5 2/5 1/5 5/5
2026-04-27 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-24 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-23 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-22 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-21 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-20 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-17 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5
2026-04-16 B- 2/5 1/5 1/5 4/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-85.37M
OE per share TTM
-0.33
Owner's Yield
-46.48%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 33 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
27.3K
Shares Outstanding
256.73M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Andrew Martyn Clark Chief Executive Officer & Director 955.0K male
William James Spencer Floydd Chief Financial Officer & Executive Director 457.0K male
Darren Dancey Managing Director of Crest Nicholson South West male
Dean Cooke Chief Information Officer male
Graham Gribbin Group Technical Director
Heather O'Sullivan Group General Counsel female
Jenny Matthews Head of Investor Relations female
Sue Wishart Chief People Officer
Trevor Selwyn Managing Director of London
Vicky Cullen Group Sales & Marketing Director female
Ben Miller Managing Director of Crest Nicholson Midlands male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits