Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
HEI HeidelbergCement AG
HeidelbergCement AG banner

HeidelbergCement AG
XETRA:HEI

Watchlist Manager
HeidelbergCement AG Logo
HeidelbergCement AG
XETRA:HEI
Watchlist
Price: 182.15 EUR 1.11% Market Closed
Market Cap: €32.1B
Write Note Create Alert

DCF Value

The DCF Value for HeidelbergCement AG (HEI) under the Base Case is EUR. Compared with the current market price of 182.15 EUR, the stock appears .

Key assumptions
HEI DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 5%
Net Margin 10.3%11.5%
Cash Flow Conversion 90%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 7.1%
Exit Multiple 1x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue HEI Research

Summary
HEI intrinsic value, competitors valuation, and company profile.
DCF Valuation
HEI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HEI stock valuation using valuation multiples.
Wall St Estimates
HEI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HEI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other HeidelbergCement AG listings:
OTC • USD
HLBZF
 F • EUR
HEI
 XHAM • EUR
HEI