investorscraft@gmail.com

Intrinsic ValueHolcim Ltd (0QKY.L)

Previous Close£79.72
Intrinsic Value
Upside potential
Previous Close
£79.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Holcim Ltd is a global leader in building materials and solutions, operating across four key segments: Cement, Aggregates, Ready-mix Concrete, and Solutions & Products. The company serves diverse markets, including infrastructure projects like roads, ports, and data centers, as well as residential and commercial construction. Its vertically integrated model allows it to control the supply chain from raw materials to finished products, enhancing cost efficiency and market responsiveness. Holcim’s geographic diversification mitigates regional risks while capitalizing on growth in emerging markets. The company’s rebranding from LafargeHolcim in 2021 reflects its strategic focus on sustainability and innovation, positioning it as a frontrunner in green construction solutions. With a legacy dating back to 1833, Holcim combines scale, technical expertise, and a strong distribution network to maintain its competitive edge in the construction materials sector. Its Solutions & Products segment, including precast concrete and waste management services, further diversifies revenue streams and aligns with circular economy principles.

Revenue Profitability And Efficiency

Holcim reported revenue of CHF 27.0 billion in FY 2023, with net income of CHF 3.0 billion, reflecting robust demand across its segments. The company’s diluted EPS of CHF 5.32 underscores its profitability, supported by operating cash flow of CHF 5.5 billion. Capital expenditures of CHF 1.5 billion indicate ongoing investments in capacity and sustainability initiatives, balancing growth with financial discipline.

Earnings Power And Capital Efficiency

Holcim’s earnings power is evident in its ability to generate substantial operating cash flow, which funds both growth initiatives and shareholder returns. The company’s capital efficiency is demonstrated by its disciplined capex approach, prioritizing high-return projects and operational improvements. Its diversified revenue base and cost management strategies further enhance earnings stability.

Balance Sheet And Financial Health

Holcim maintains a solid balance sheet with CHF 6.1 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 13.8 billion is manageable given its cash flow generation and EBITDA coverage. The company’s financial health is supported by its investment-grade credit rating and prudent leverage ratios.

Growth Trends And Dividend Policy

Holcim’s growth is driven by infrastructure demand and sustainability trends, with a focus on innovative building solutions. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 3.1 in FY 2023, reflecting its commitment to returning capital while reinvesting for future growth.

Valuation And Market Expectations

With a market cap of CHF 24.8 billion and a beta of 0.898, Holcim is viewed as a stable investment in the construction materials sector. The market values its geographic diversification, sustainability leadership, and consistent cash flow generation, pricing it in line with peers.

Strategic Advantages And Outlook

Holcim’s strategic advantages include its global scale, vertical integration, and focus on sustainable construction. The company is well-positioned to benefit from urbanization and infrastructure spending, particularly in emerging markets. Its outlook remains positive, supported by innovation in green building materials and operational efficiency gains.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount