investorscraft@gmail.com

Intrinsic ValueHeidelbergCement AG (HEI.DE)

Previous Close231.30
Intrinsic Value
Upside potential
Previous Close
231.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HeidelbergCement AG is a global leader in the construction materials industry, specializing in the production and distribution of cement, aggregates, ready-mixed concrete, and asphalt. The company operates across multiple geographies, serving diverse construction needs from infrastructure projects like tunnels and bridges to commercial and residential buildings. Its vertically integrated model ensures control over raw materials, production, and distribution, enhancing cost efficiency and supply chain resilience. HeidelbergCement holds a strong market position, particularly in Europe and North America, supported by its extensive network of production sites and a reputation for quality and sustainability. The company actively invests in innovative and eco-friendly construction solutions, aligning with global trends toward decarbonization and circular economy practices. Its diversified product portfolio and strategic acquisitions further solidify its competitive edge in a capital-intensive and cyclical industry.

Revenue Profitability And Efficiency

In its latest fiscal year, HeidelbergCement reported revenue of €21.2 billion, reflecting its scale in the construction materials sector. Net income stood at €1.78 billion, translating to a diluted EPS of €9.67, indicating robust profitability. Operating cash flow was €3.23 billion, underscoring efficient operations, while capital expenditures of €1.32 billion highlight ongoing investments in capacity and sustainability initiatives.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with operating cash flow comfortably covering capital expenditures. Its ability to generate consistent cash flows supports reinvestment in growth and shareholder returns. The capital efficiency is evident in its ability to maintain profitability despite the cyclical nature of the construction industry and rising input costs.

Balance Sheet And Financial Health

HeidelbergCement maintains a solid balance sheet with €3.22 billion in cash and equivalents, providing liquidity for operational needs and strategic initiatives. Total debt of €8.56 billion is manageable given the company’s cash flow generation and market position. The balance sheet reflects prudent financial management, with sufficient flexibility to navigate industry volatility.

Growth Trends And Dividend Policy

The company has shown resilience in growth, supported by global infrastructure demand and urbanization trends. Its dividend policy, with a payout of €3.3 per share, reflects a commitment to returning capital to shareholders while retaining funds for growth. Future growth is expected to be driven by sustainability-focused innovations and strategic market expansions.

Valuation And Market Expectations

With a market capitalization of approximately €31.3 billion and a beta of 1.14, HeidelbergCement is viewed as a stable yet moderately volatile investment in the materials sector. The valuation reflects its industry leadership, cash flow stability, and growth potential, though it remains sensitive to macroeconomic conditions and construction activity cycles.

Strategic Advantages And Outlook

HeidelbergCement’s strategic advantages include its global footprint, diversified product mix, and focus on sustainable construction solutions. The outlook remains positive, supported by long-term infrastructure demand and the company’s initiatives in carbon reduction. Challenges include regulatory pressures and input cost inflation, but its operational scale and innovation pipeline position it well for sustained performance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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