The Discounted Cash Flow (DCF) valuation of HeidelbergCement AG (HEI.DE) is 174.22 EUR. With the latest stock price at 186.60 EUR, the upside of HeidelbergCement AG based on DCF is -6.6%.
Based on the latest price of 186.60 EUR and our DCF valuation, HeidelbergCement AG (HEI.DE) is a sell. selling HEI.DE stocks now will result in a potential gain of 6.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.1% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 125.12 - 280.28 | 174.22 |
| Upside | -32.9% - 50.2% | -6.6% |