Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€283.66
Intrinsic €378.22 · 25% MOS
Base-case summary
Our base-case DCF for Heidelberg Materials AG (HEI.XETR) projects 10 years of free cash flow growth at 15.8% for years 1–5 and 7.9% for years 6–10, anchored to 15.8% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €1.8B in trailing free cash flow, this produces an intrinsic value of €378.22 per share. A 25% safety margin gives a fair value of €283.66.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€1.8B
Cash & equivalents
€2.5B
Total debt
€8.1B
Shares outstanding
178M