investorscraft@gmail.com

Intrinsic ValueHolcim Ltd (HOLN.SW)

Previous CloseCHF79.54
Intrinsic Value
Upside potential
Previous Close
CHF79.54

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

Holcim Ltd is a global leader in building materials and solutions, operating across Asia Pacific, Europe, Latin America, the Middle East, Africa, and North America. The company’s diversified portfolio includes cement, aggregates, ready-mix concrete, and specialized construction solutions, catering to infrastructure projects, commercial and residential buildings, and affordable housing. Holcim’s integrated business model spans production, distribution, and waste management services, reinforcing its resilience against regional market fluctuations. With a heritage dating back to 1833, the company has established a strong market presence through innovation, sustainability initiatives, and strategic acquisitions. Its focus on decarbonization and circular economy practices positions it as a forward-thinking player in the construction materials sector. Holcim’s Solutions & Products segment further enhances its competitive edge by offering value-added services like contracting and retail, ensuring a comprehensive approach to customer needs. The company’s rebranding from LafargeHolcim in 2021 underscores its commitment to streamlined operations and growth in high-potential markets.

Revenue Profitability And Efficiency

Holcim reported revenue of CHF 26.4 billion in the latest fiscal year, with net income reaching CHF 2.93 billion, reflecting robust profitability. The company’s diluted EPS of CHF 5.22 highlights efficient earnings generation. Operating cash flow stood at CHF 5.67 billion, supported by disciplined cost management and strong pricing power. Capital expenditures of CHF 1.65 billion indicate ongoing investments in capacity and sustainability initiatives, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

Holcim’s earnings power is evident in its ability to generate substantial operating cash flow relative to revenue, demonstrating effective capital allocation. The company’s focus on high-margin products and operational efficiency enhances return on invested capital. With a diversified geographic footprint, Holcim mitigates regional risks while capitalizing on growth opportunities in emerging markets, ensuring sustained earnings stability.

Balance Sheet And Financial Health

Holcim maintains a solid balance sheet with CHF 5.35 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 12.92 billion is manageable given the company’s strong cash flow generation and market position. The conservative leverage ratio and healthy interest coverage reflect prudent financial management, ensuring resilience in cyclical downturns.

Growth Trends And Dividend Policy

Holcim’s growth is driven by infrastructure demand, urbanization trends, and sustainability-focused products. The company’s dividend policy, with a payout of CHF 3.1 per share, underscores its commitment to shareholder returns while retaining capital for growth investments. Strategic divestitures and acquisitions further optimize its portfolio for higher-growth segments.

Valuation And Market Expectations

With a market capitalization of CHF 51.8 billion and a beta of 0.898, Holcim is valued as a stable, low-volatility investment in the materials sector. The market anticipates steady growth from its sustainability initiatives and emerging market exposure, supported by a track record of execution and innovation.

Strategic Advantages And Outlook

Holcim’s strategic advantages include its global scale, diversified product mix, and leadership in sustainable construction solutions. The company is well-positioned to benefit from long-term infrastructure spending and decarbonization trends. Its outlook remains positive, with a focus on margin expansion, digital transformation, and circular economy practices driving future performance.

Sources

Company filings, investor presentations, 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