The Discounted Cash Flow (DCF) valuation of HeidelbergCement AG (HEI.DE) is 173.61 EUR. With the latest stock price at 196.15 EUR, the upside of HeidelbergCement AG based on DCF is -11.5%.
Based on the latest price of 196.15 EUR and our DCF valuation, HeidelbergCement AG (HEI.DE) is a sell. selling HEI.DE stocks now will result in a potential gain of 11.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.0% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 125.29 - 276.62 | 173.61 |
| Upside | -36.1% - 41.0% | -11.5% |