
HeidelbergCement AG
XETRA:HEI

Intrinsic Value
The intrinsic value of one
HEI
stock under the Base Case scenario is
265.9
EUR.
Compared to the current market price of 161.5 EUR,
HeidelbergCement AG
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
HeidelbergCement AG
Fundamental Analysis


Revenue & Expenses Breakdown
HeidelbergCement AG
Balance Sheet Decomposition
HeidelbergCement AG
Current Assets | 9B |
Cash & Short-Term Investments | 3.2B |
Receivables | 2.9B |
Other Current Assets | 2.9B |
Non-Current Assets | 28.3B |
Long-Term Investments | 2.6B |
PP&E | 14.8B |
Intangibles | 9.4B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
HeidelbergCement AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
HeidelbergCement AG
Revenue
|
21.2B
EUR
|
Cost of Revenue
|
-7.6B
EUR
|
Gross Profit
|
13.5B
EUR
|
Operating Expenses
|
-10.7B
EUR
|
Operating Income
|
2.9B
EUR
|
Other Expenses
|
-1.1B
EUR
|
Net Income
|
1.8B
EUR
|
HEI Profitability Score
Profitability Due Diligence
HeidelbergCement AG's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
HeidelbergCement AG's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
HEI Solvency Score
Solvency Due Diligence
HeidelbergCement AG's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
HeidelbergCement AG's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HEI Price Targets Summary
HeidelbergCement AG
According to Wall Street analysts, the average 1-year price target for
HEI
is 161.31 EUR
with a low forecast of 91.91 EUR and a high forecast of 210 EUR.
Dividends
Current shareholder yield for HEI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HEI
stock under the Base Case scenario is
265.9
EUR.
Compared to the current market price of 161.5 EUR,
HeidelbergCement AG
is
Undervalued by 39%.