HeidelbergCement India Limited (HEIDELBERG) fair value: what the stock is really worth
As of Oct 1, 2026: fair value of HeidelbergCement India Limited ₹101, price ₹131, upside -23.0%, quality 69 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch HeidelbergCement India Limited for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Oct 1, 2026.
How to read this chart
60‑month range ₹130.29 – ₹230.04 · fair‑value band ₹75.38 – ₹125.63 · the ₹130.57 price screens above the ₹100.50 fair value. Dashed = 300-day average. As of Oct 1, 2026.
Follow HeidelbergCement India in your weekly email
Every Wednesday you see whether HeidelbergCement India is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
HeidelbergCement India Limited manufactures and sells cement in India and internationally. The company offers Portland pozzolana cement under the mycem, mycem Primo, mycem Power, and mycem Power Shield brands. It also manufactures and sells clinkers; and sells scrap materials.
Show more
HeidelbergCement India Limited manufactures and sells cement in India and internationally. The company offers Portland pozzolana cement under the mycem, mycem Primo, mycem Power, and mycem Power Shield brands. It also manufactures and sells clinkers; and sells scrap materials. In addition, the company provides concrete solution labs, including mobile technical lab services. The company was formerly known as Mysore Cements Limited and changed its name to HeidelbergCement India Limited in April 2009. The company was incorporated in 1958 and is based in Gurugram, India. HeidelbergCement India Limited is a subsidiary of Heidelberg Materials South Asia B.V.
Stock analysis
HeidelbergCement India Limited (HEIDELBERG) currently trades at ₹130.57, while our model-based Fair Value estimate is ₹100.50, 23.0% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹124.28 per share, and 3 of the 26 models we run sit above the ₹130.57 price.
Bear case: the Earnings-Based group reads lowest at ₹37.89, and 23 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: ₹75.38 (bear) to ₹125.63 (bull), the price of ₹130.57 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 69/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is weak: less than 2 % a year.
HeidelbergCement India Limited reported revenue of ₹23.3B in FY2026 versus ₹23.0B in FY2022, a compound +0.4%/yr. Reported net income was ₹1.3B in FY2026, compounding −14.6%/yr from FY2022.
Key figures
Market cap ₹29.6B (≈ $309M) · P/E ratio 25.5 · P/S ratio 1.46 · EPS (TTM) ₹5.13 · Dividend yield 5.4% · Net margin 5.8% · Return on equity 9.7% · Return on assets (EBIT) 7.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −46% fair-value upside, at −23%, HEIDELBERG screens cheaper than that median.
Fair Value models
Bear ₹75.38Fair Value ₹100.50Bull ₹125.63
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is weak: less than 2 % a year.
Revenue growth 1 year
+8.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.3%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.9%
Start year 2021 (pandemic). Over 10 years: +3.5% a year
Revenue growth 22 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−7.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−13.0%
Dividend (yield on the price)5.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−13.0% vs 8.4%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.19% → 8%
Start year 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+11.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+5.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (India: IMF forecast 4.1% a year to 2030, 4.7% from 2016 to 2025) that is about +6.8% a year for the price and +0.9% for the forecasts.
Compare HeidelbergCement India Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Building Materials · 251 stocks
Beats the industry median on 6/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score69 · Top 25%
Fair Value upside−23.0% · Below median
Profitability
Return on equity (TTM)9.7% · Above median
Return on assets4.5% · Above median
Net margin (TTM)4.9% · Above median
Operating margin (TTM)6.0% · Below median
Growth and dividend
Revenue growth5.1% · Above median
Dividend yield (TTM)5.4% · Top 25%
Valuation Multiplesvs Building Materials median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "HeidelbergCement India Limited Fair Value". https://www.fairvalue-calculator.com/stock/HEIDELBERG
Frequently asked questions
Is HeidelbergCement India Limited (HEIDELBERG) overvalued or undervalued?
As of Oct 1, 2026, our model estimates a fair value of ₹100.50 versus a price of ₹130.57, about −23% upside (overvalued).
What is the fair value of HEIDELBERG?
Our model-based fair value for HeidelbergCement India Limited is ₹100.50 (as of Oct 1, 2026), built from audited fundamentals. The current price: ₹130.57.
What is the quality score of HEIDELBERG?
HeidelbergCement India Limited has a Quality Score of 69/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for HeidelbergCement India Limited (HEIDELBERG)?
Our model-based price target is the fair value of ₹100.50 (as of Oct 1, 2026) from 26 valuation models. Cautious scenario ₹75.38, optimistic scenario ₹125.63. It is a calculation from audited fundamentals, not an analyst target.
What is the HeidelbergCement India Limited stock forecast for 2026?
Our models put fair value at ₹100.50, about −23% upside versus a price of ₹130.57 (overvalued). Cautious scenario ₹75.38, optimistic scenario ₹125.63. The calculation is refreshed regularly with new filings.
What is the revenue of HeidelbergCement India Limited (HEIDELBERG)?
HeidelbergCement India Limited reported trailing-twelve-month revenue of about ₹23.6B (latest available figure, as of Oct 1, 2026).
Does HeidelbergCement India Limited pay a dividend?
HeidelbergCement India Limited currently shows a dividend yield of about 5.36% relative to its recent price (as of Oct 1, 2026).
What growth is priced into HeidelbergCement India Limited (HEIDELBERG)?
For today's price to be fair in a discounted-cash-flow model, HeidelbergCement India Limited would have to grow free cash flow by +11.2 % per year for five years (discount rate 12.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +1.9 % per year. As of Oct 1, 2026.
What discount rate (WACC) does the fair value of HEIDELBERG use?
Our models discount HeidelbergCement India Limited at 12.4 %: a base by market capitalisation (small), damped by beta 0.39, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For HeidelbergCement India Limited that is +11.2 % per year a year over ten years, using the same discount rate (12.4 %) and the same formula as our fair value.
How much growth has HeidelbergCement India Limited (HEIDELBERG) delivered so far?
Over the past 5 years revenue at HeidelbergCement India Limited grew +1.9 % a year. The price currently implies +11.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of HeidelbergCement India Limited (HEIDELBERG) growing?
The median revenue growth in the sector is +5.4 % a year. That is the yardstick for the growth priced into HeidelbergCement India Limited (+11.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of HeidelbergCement India Limited (HEIDELBERG)?
The free-cash-flow yield on the price is 5.42 %: that much free cash flow HeidelbergCement India Limited produces per unit of market value. When it exceeds the discount rate of our models (12.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of HeidelbergCement India Limited (HEIDELBERG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For HeidelbergCement India Limited it is ₹100.50 per share (as of Oct 1, 2026), against a price of ₹130.57. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is HeidelbergCement India Limited stock overvalued or undervalued in 2026?
As of Oct 1, 2026, HEIDELBERG trades above its calculated fair value: price ₹130.57, fair value ₹100.50, a gap of about −23% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of HEIDELBERG?
No. The price is what the market pays today (₹130.57); the fair value is what the company's own numbers justify (₹100.50). For HeidelbergCement India Limited the two are ₹30.07 per share apart. That gap is exactly why we show both numbers side by side.
How much is HeidelbergCement India Limited worth?
The market values HeidelbergCement India Limited at about ₹29.6B (market capitalisation, as of Oct 1, 2026). Per share that is ₹130.57; our models calculate a fair value of ₹100.50 per share.
What do the bullish and bearish scenarios say about HEIDELBERG?
Our models span a range for HeidelbergCement India Limited: cautious scenario ₹75.38, base ₹100.50, optimistic ₹125.63 per share (as of Oct 1, 2026, price ₹130.57). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of HEIDELBERG?
HeidelbergCement India Limited trades at a price-to-earnings ratio of 25.5 (as of Oct 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹100.50 is built from several models across several years. Other multiples: P/B 2.2, P/S 1.3, EV/EBITDA 9.7.
How solid is the balance sheet of HeidelbergCement India Limited (HEIDELBERG)?
Balance-sheet figures for HeidelbergCement India Limited (as of Oct 1, 2026): return on equity 9.7%. They feed the Quality Score of 69/100, which measures business quality independently of the share price.
How far is HEIDELBERG from its 52-week high?
HeidelbergCement India Limited trades at ₹130.57, about 36% below its 52-week high of ₹203.22 and at the low of ₹130.29 (as of Oct 1, 2026). Distance from the high says nothing about value: that is what the fair value of ₹100.50 is for.
Which stocks are comparable to HeidelbergCement India Limited?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Martin Marietta Materials, Inc, UltraTech Cement Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is HeidelbergCement India Limited stock attractive at the current price?
The data as of Oct 1, 2026: price ₹130.57, calculated fair value ₹100.50 (−23%), Quality Score 69/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of HEIDELBERG calculated?
We run HeidelbergCement India Limited through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of ₹100.50, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.7 % above its aggregate fair value. HeidelbergCement India Limited itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of HeidelbergCement India Limited (HEIDELBERG)?
The closing price on Oct 1, 2026 was ₹130.57. Our model-based fair value is ₹100.50, about −23% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with HeidelbergCement India Limited right now?
The price sits above even our optimistic bull case (₹125.63). The favourable scenario is already priced in. Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
Where does the earnings growth of HeidelbergCement India Limited (HEIDELBERG) come from?
Earnings per share at HeidelbergCement India Limited grew +9.9 % a year from 2015 to 2026. Broken into its drivers: revenue per share +2.6 %, EBIT margin +4.2 %, tax rate +2.0 %, residual (interest, one-offs) +0.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of HeidelbergCement India Limited
How large is the market capitalisation of HeidelbergCement India Limited (HEIDELBERG)?
The market capitalisation of HeidelbergCement India Limited is ₹29.6B (≈ $309M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of HeidelbergCement India Limited (HEIDELBERG)?
The price-to-sales ratio of HeidelbergCement India Limited is 1.46 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of HeidelbergCement India Limited (HEIDELBERG)?
Earnings per share at HeidelbergCement India Limited are ₹5.13 (price ÷ EPS = P/E 25.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of HeidelbergCement India Limited (HEIDELBERG)?
The dividend yield of HeidelbergCement India Limited is 5.4% (payout 136%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of HeidelbergCement India Limited (HEIDELBERG)?
The net margin of HeidelbergCement India Limited is 5.8% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of HeidelbergCement India Limited (HEIDELBERG)?
The return on equity (ROE) of HeidelbergCement India Limited is 9.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of HeidelbergCement India Limited (HEIDELBERG)?
On an EBIT basis the return on assets of HeidelbergCement India Limited is 7.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of HeidelbergCement India Limited (HEIDELBERG)?
The operating margin of HeidelbergCement India Limited is 6.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at HeidelbergCement India Limited (HEIDELBERG)?
Revenue at HeidelbergCement India Limited is growing +5.1% versus a year earlier (3y avg +1.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at HeidelbergCement India Limited (HEIDELBERG)?
Earnings per share at HeidelbergCement India Limited are growing −36.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does HeidelbergCement India Limited (HEIDELBERG) hold?
HeidelbergCement India Limited holds more cash than debt, ₹3.9B net (fiscal year 2026). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch HeidelbergCement India Limited in the live analysis
One click puts HeidelbergCement India Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
