HEI Relative Valuation - Heidelberg Materials AG

Watchlist Manager

Watchlist

Price: 177.8 EUR -4.07% Market Closed

Market Cap: €20.7B

H	Heidelberg Materials AG XMUN:HEI	DE
	ARCA Biopharma Inc NASDAQ:ABIO	US
	Brookfield Infrastructure Corp NYSE:BIPC	US
	Eros Media World PLC OTC:EMWPF	AE
E	EZZ Life Science Holdings Ltd ASX:EZZ	AU
H	Hariom Pipe Industries Ltd NSE:HARIOMPIPE	IN
A	Ace Technologies Corp KOSDAQ:088800	KR
S	Seafco PCL SET:SEAFCO	TH
	National Company for Glass Industries SJSC SAU:2150	SA

Multiples-Based Value

The Multiples-Based Value of one HEI stock under the Base Case scenario is hidden EUR. Compared to the current market price of 177.8 EUR, Heidelberg Materials AG is hidden .

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

HEI Multiples-Based Value

Unlock

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE	H	Heidelberg Materials AG XMUN:HEI	20.7B EUR	0.8	2.7	2.6	3
IE	C	CRH PLC NYSE:CRH	70B USD	1.9	18.6	11.1	15.6
CH		Holcim AG SIX:HOLN	37.2B CHF	2.4	2.8	11.8	17.8
DE		HeidelbergCement AG XETRA:HEI	31.6B EUR	1.2	4.3	3.6	4.3
US		Vulcan Materials Co NYSE:VMC	36.6B USD	4.6	33.9	17.4	25.7
US		Martin Marietta Materials Inc NYSE:MLM	36B USD	5.9	31.7	19.5	28
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.1T INR	3.5	43	20.7	28.7
US	A	Amrize AG SIX:AMRZ	24.1B CHF	3.4	34.7	21.8	25.4
IN		Grasim Industries Ltd NSE:GRASIM	1.7T INR	1	41.4	8.6	10.9
CN		Anhui Conch Cement Co Ltd SSE:600585	122.3B CNY	1.5	15.1	9.7	9.7
MX		Cemex SAB de CV NYSE:CX	16.5B USD	1	22.7	8.7	19.8

				Revenue Growth	P/S to Growth
DE	H	Heidelberg Materials AG XMUN:HEI	Average P/S: 2.5 0.8	4%	0.2
IE	C	CRH PLC NYSE:CRH	1.9	6%	0.3
CH		Holcim AG SIX:HOLN	2.4	6%	0.4
DE		HeidelbergCement AG XETRA:HEI	1.2	4%	0.3
US		Vulcan Materials Co NYSE:VMC	4.6	6%	0.8
US		Martin Marietta Materials Inc NYSE:MLM	5.9	10%	0.6
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	3.5	14%	0.3
US	A	Amrize AG SIX:AMRZ	3.4	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	1	-30%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	1.5	6%	0.2
MX		Cemex SAB de CV NYSE:CX	1	5%	0.2

				Earnings Growth	PEG
DE	H	Heidelberg Materials AG XMUN:HEI	Average P/E: 22.8 2.7	16%	0.2
IE	C	CRH PLC NYSE:CRH	18.6	11%	1.7
CH		Holcim AG SIX:HOLN	2.8	-41%	N/A
DE		HeidelbergCement AG XETRA:HEI	4.3	16%	0.3
US		Vulcan Materials Co NYSE:VMC	33.9	16%	2.1
US		Martin Marietta Materials Inc NYSE:MLM	31.7	14%	2.3
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	43	31%	1.4
US	A	Amrize AG SIX:AMRZ	34.7	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	41.4	-27%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	15.1	11%	1.4
MX		Cemex SAB de CV NYSE:CX	22.7	-35%	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE	H	Heidelberg Materials AG XMUN:HEI	Average EV/EBITDA: 12.3 2.6	7%	0.4
IE	C	CRH PLC NYSE:CRH	11.1	9%	1.2
CH		Holcim AG SIX:HOLN	11.8	15%	0.8
DE		HeidelbergCement AG XETRA:HEI	3.6	7%	0.5
US		Vulcan Materials Co NYSE:VMC	17.4	11%	1.6
US		Martin Marietta Materials Inc NYSE:MLM	19.5	12%	1.6
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	20.7	25%	0.8
US	A	Amrize AG SIX:AMRZ	21.8	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	8.6	-52%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.7	31%	0.3
MX		Cemex SAB de CV NYSE:CX	8.7	19%	0.5

				EBIT Growth	EV/EBIT to Growth
DE	H	Heidelberg Materials AG XMUN:HEI	Average EV/EBIT: 17.2 3	12%	0.3
IE	C	CRH PLC NYSE:CRH	15.6	11%	1.4
CH		Holcim AG SIX:HOLN	17.8	19%	0.9
DE		HeidelbergCement AG XETRA:HEI	4.3	12%	0.4
US		Vulcan Materials Co NYSE:VMC	25.7	15%	1.7
US		Martin Marietta Materials Inc NYSE:MLM	28	14%	2
IN		UltraTech Cement Ltd NSE:ULTRACEMCO	28.7	29%	1
US	A	Amrize AG SIX:AMRZ	25.4	N/A	N/A
IN		Grasim Industries Ltd NSE:GRASIM	10.9	-66%	N/A
CN		Anhui Conch Cement Co Ltd SSE:600585	9.7	15%	0.6
MX		Cemex SAB de CV NYSE:CX	19.8	34%	0.6

Heidelberg Materials AG
XMUN:HEI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HEI Competitors Multiples
Heidelberg Materials AG Competitors

See Also

Company

Help

Tools

Stocks

Heidelberg Materials AG XMUN:HEI

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

HEI Competitors Multiples Heidelberg Materials AG Competitors

See Also

Company

Help

Tools

Stocks

Heidelberg Materials AG
XMUN:HEI

HEI Competitors Multiples
Heidelberg Materials AG Competitors