Heidelberg Materials AG
XMUN:HEI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (11.7), the stock would be worth €155.78 (16% downside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 14 | €186.4 |
0%
|
| 3-Year Average | 11.7 | €155.78 |
-16%
|
| 5-Year Average | 11.2 | €148.23 |
-20%
|
| Industry Average | 19.9 | €264.9 |
+42%
|
| Country Average | 17.7 | €235.07 |
+26%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
H
|
Heidelberg Materials AG
XMUN:HEI
|
21.7B EUR | 14 | 11.2 | |
| IE |
C
|
CRH PLC
NYSE:CRH
|
78.9B USD | 31.5 | 21 | |
| CH |
|
Holcim AG
SIX:HOLN
|
39.8B CHF | 24.7 | 3.1 | |
| DE |
|
HeidelbergCement AG
XETRA:HEI
|
32.8B EUR | 20.1 | 16.9 | |
| US |
|
Vulcan Materials Co
NYSE:VMC
|
38.1B USD | 36.9 | 35.4 | |
| IN |
|
UltraTech Cement Ltd
NSE:ULTRACEMCO
|
3.6T INR | 79.1 | 48.6 | |
| US |
|
Martin Marietta Materials Inc
NYSE:MLM
|
37.1B USD | 43.3 | 32.6 | |
| US |
A
|
Amrize AG
SIX:AMRZ
|
24.4B CHF | 24 | 25.9 | |
| IN |
|
Grasim Industries Ltd
NSE:GRASIM
|
1.9T INR | -9.4 | 44.3 | |
| CN |
|
China Jushi Co Ltd
SSE:600176
|
133B CNY | 50.7 | 40.5 | |
| MX |
|
Cemex SAB de CV
NYSE:CX
|
18.2B USD | 28.2 | 18.9 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 11.9 |
| Median | 17.7 |
| 70th Percentile | 29.2 |
| Max | 2 317.8 |
Other Multiples
Heidelberg Materials AG
Glance View
Heidelberg Materials AG, a stalwart in the construction materials sector, traces its origins back to the late 19th century. Its journey began on the banks of the Neckar River in Germany, where the company originally focused on cement production. Over the decades, what started as a modest family business evolved into a global powerhouse, becoming one of the largest suppliers of cement, aggregates, and ready-mixed concrete worldwide. This transformation was possible through strategic acquisitions and relentless innovation, enabling Heidelberg Materials to secure a formidable presence in more than 60 countries. The company embraces sustainability as a core tenet, diligently working to reduce its carbon footprint by investing in new technologies and environmentally-friendly materials, reflecting in its ongoing development of low-carbon products. At the heart of Heidelberg Materials' business model lies diversification and integration across its operations. By maintaining control over its production processes, from raw material extraction to the delivery of finished products, the company enhances operational efficiency and scales its output effectively. The cement segment remains the cornerstone of its revenue, being critical to construction projects globally. Aggregates, such as sand and gravel, complement this, forming essential components for construction. The ready-mixed concrete segment bridges these materials, offering tailored solutions for specific building needs. The synergy between these segments not only fortifies Heidelberg Materials' market position but also allows the firm to deliver consistent value through a well-rounded product portfolio that meets the diverse demands of infrastructure and building projects around the world.