Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Germany
/
Materials
/
Heidelberg Materials
HEI
Heidelberg Materials
Escalating Carbon Costs Will Squeeze Margins Amid Fierce Competition
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 16 Analysts
Published
12 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
€112.90
79.7% overvalued
intrinsic discount
20 Aug
€202.90
Loading
1Y
115.2%
7D
-1.8%
Author's Valuation
€112.9
79.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
€112.9
79.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2b
24b
2014
2017
2020
2023
2025
2026
2028
Revenue €24.3b
Earnings €2.5b
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
5.70%
Calculation
€2.48b
Earnings '28
x
9.45x
PE Ratio '28
=
€23.46b
Market Cap '28
€23.46b
Market Cap '28
/
176.85m
No. shares '28
=
€132.63
Share Price '28
€132.63
Share Price '28
Discounted to 2025 @ 5.69% p.a.
=
€112.35
Fair Value '25