The Discounted Cash Flow (DCF) valuation of HeidelbergCement AG (HEI.DE) is 179.44 EUR. With the latest stock price at 199.60 EUR, the upside of HeidelbergCement AG based on DCF is -10.1%.
Based on the latest price of 199.60 EUR and our DCF valuation, HeidelbergCement AG (HEI.DE) is a sell. selling HEI.DE stocks now will result in a potential gain of 10.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.9% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 127.61 - 294.82 | 179.44 |
| Upside | -36.1% - 47.7% | -10.1% |