Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Germany
/
Materials
/
Heidelberg Materials
HEI
Heidelberg Materials
Urbanization And Low-Carbon Construction Will Drive Sustainable Demand
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 16 Analysts
Published
09 Jun 25
Updated
20 Aug 25
2
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
€236.50
14.2% undervalued
intrinsic discount
20 Aug
€202.90
Loading
1Y
115.2%
7D
-1.8%
Author's Valuation
€236.5
14.2% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
€236.5
14.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
26b
2014
2017
2020
2023
2025
2026
2028
Revenue €25.8b
Earnings €3.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
4.81%
Basic Materials revenue growth rate
0.16%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
5.69%
Calculation
€3.09b
Earnings '28
x
15.92x
PE Ratio '28
=
€49.14b
Market Cap '28
€49.14b
Market Cap '28
/
176.85m
No. shares '28
=
€277.84
Share Price '28
€277.84
Share Price '28
Discounted to 2025 @ 5.69% p.a.
=
€235.36
Fair Value '25