Holcim AG
About the company
Holcim AG, together with its subsidiaries, provides building materials and solutions in Europe, Latin America, and Asia, Middle East, and Africa. It provides foundation, flooring, walling and roofing products, including cement, clinker, and other cementitious materials; ready-mix concrete; aggregates, such as crushed stone, gravel, and sand; and precast, concrete products, asphalts, mortars, roofing systems, insulation systems, tile adhesives, facade solutions, and contracting and services. The company also provides digital services through HOLCIM+ platform and digital concrete services. Its products are used in infrastructure projects, such as tunnels, railways and train stations, airports and ports, and bridges; housing projects, including individual and collective housing; commercial projects comprising offices, retail, and public buildings; and industrial projects consisting of renewable energy, oil and gas, and mining. The company sells its products under the ECOPact, ECOPlanet, ECOCycle, Ytong, Aggneo, Hydromedia, ZinCo Holcim, Elevate, Airium, PRB Group, Cantillana, Flachdach Technologie, Izolbet, Disensa, Tector, DYNAMax, Agilia, Ductal, Artevia, Humes, Tensolite, Compaktuna, and other service brands. The company was formerly known as LafargeHolcim Ltd and changed its name to Holcim AG in May 2021. Holcim AG was founded in 1833 and is headquartered in Zug, Switzerland.
Price below modeled range
5-year outlook: Not shown because confidence is low: Earnings-based DCF disagrees strongly.
Why: Latest free cash flow is depressed by heavy investment or one-off items, so a three-year average is used instead.
The range depends on model assumptions and data; it is not a prediction or investment advice.
After signing in, return here and select “Add to watchlist”. Saving companies requires a verified email address.
Market price below modeled range
Showing the EV/Sales (Rule of 40) you selected on the company card, using 3% growth, 2.6% terminal growth and 9.8% discount. The range varies these assumptions slightly; it is illustrative, not investment advice.
Assumptions: growth 3% (limited from 3.34% because the latest annual revenue declined), discount rate 9.80%, terminal growth 2.60%. See a worked example.
Blended growth assumption: 3.3% (sector default 5.8%, own revenue history -10.0%, analyst revenue consensus 8.8%).
Analyst consensus expects revenue growth of 8.8% a year; the growth assumption used is 3.0%.
Adjust assumptions
Show the recommended model instead
Why this model: Latest free cash flow is depressed by heavy investment or one-off items, so a three-year average is used instead.
Compare models- Recommended: Normalised free-cash-flow DCF — CHF 68.07 (-7.1%)
-
EPS-based Gordon proxy
— CHF 338.95 (+362.7%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— CHF 39.26 (-46.4%)
Not used: Free cash flow is only 13% of net income, so a cash-flow model is probably depressed by investment timing.
-
FCFF (steady state)
— CHF 38.49 (-47.5%)
Not used: Free cash flow is only 13% of net income, so a cash-flow model is probably depressed by investment timing.
-
EV/EBITDA (12x)
— CHF 51.23 (-30.1%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— CHF 39.23 (-46.4%)
Not used: Free cash flow is only 13% of net income, so a cash-flow model is probably depressed by investment timing.
-
EV/Sales (Rule of 40)
— CHF 106.37 (+45.2%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear CHF 78.29 | 6.4% |
| Base CHF 106.37 | 31.1% |
| Bull CHF 134.44 | 45.5% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
5 years price change: +265.20% · CHF 73.26 · Market data through 06 Nov 2026 ; dashed line is today’s model base value (CHF 106.37). The fair value is today’s estimate, not what the model said in the past.
Saved price history is current through 06 Nov 2026; last refreshed 06 Nov 2026 18:33 (1 hour, 38 minutes ago).
08 Nov 2021Range CHF 17.51 – 77.7306 Nov 2026
Latest news
Headlines provided by EODHD. Articles may mention multiple companies and are not investment recommendations.
More detail: quality, peers, price history, dividends and financials
Quality score: 84 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 5 of 5 years | 20 / 20 |
| Growth | revenue -5.1% a year | 4 / 20 |
| Balance sheet | net debt 1.4x EBITDA | 20 / 20 |
| Margins | EBITDA margin 22% | 20 / 20 |
Peers in Materials
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| HOLN.SW (this company) | CHF 73.26 | -7.6% | 3.1 | – | 4.2% | 74 |
| MT.AS ArcelorMittal S.A. | EUR 54.82 | 40.6% | 25.8 | 0.9 | 1.1% | 70 |
| CF CF Industries | USD 118.57 | 1.9% | 13.2 | 4.0 | 1.7% | 92 |
| AMCR Amcor | USD 45.84 | -3.4% | 19.5 | 1.8 | 6.8% | 90 |
| UPM.HE UPM-Kymmene Oyj | EUR 22.68 | -12.0% | 17.4 | 1.2 | 6.6% | 70 |
| YAR.OL Yara International ASA | NOK 401.00 | -17.7% | 7.7 | 1.2 | 1.2% | 74 |
| MOS Mosaic Company (The) | USD 22.33 | -22.8% | 13.2 | 0.6 | 3.9% | 70 |
| VSVS.L Vesuvius plc | GBP 4.52 | -37.0% | 21.7 | 1.0 | 5.1% | 68 |
| SSAB-A.ST SSAB AB | SEK 90.72 | -57.0% | 15.9 | 1.2 | 2.9% | 62 |
| Peer median | 16.7 | 1.2 | ||||
Dividends
Paid in the last 12 months: CHF 1.70 per share · yield 2.32% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 1.700 |
| 2025 | 1.575 |
| 2024 | 1.423 |
| 2023 | 1.270 |
| 2022 | 1.118 |
| 2021 | 1.016 |
Annual financial statement
Saved annual report · Fiscal year 2025 · Yahoo Finance annual statements · period ended 31 Dec 2025
| Revenue | CHF 15,724,000,000 |
|---|---|
| EBITDA | CHF 2,639,000,000 |
| EBIT | CHF 1,288,000,000 |
| Net income | CHF 13,179,000,000 |
| Free cash flow | CHF 1,727,000,000 |
| Capital expenditures | CHF -1,061,000,000 |
| Debt | CHF 8,724,000,000 |
| Cash | CHF 5,443,000,000 |
| Working capital | CHF 2,402,000,000 |
| Shares outstanding | 554,067,227 |
| Reported dividends per share | CHF 3.1000 |