What is the intrinsic value of KEMIRA.HE?

As of 2025-06-30, the Intrinsic Value of Kemira Oyj (KEMIRA.HE) is 25.37 EUR. This KEMIRA.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.92 EUR, the upside of Kemira Oyj is 27.30%.

The range of the Intrinsic Value is 19.83 - 35.90 EUR

Is KEMIRA.HE undervalued or overvalued?

Based on its market price of 19.92 EUR and our intrinsic valuation, Kemira Oyj (KEMIRA.HE) is undervalued by 27.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.83 - 35.90	25.37	27.3%
DCF (Growth 10y)	21.83 - 36.93	27.08	36.0%
DCF (EBITDA 5y)	18.59 - 23.09	20.37	2.3%
DCF (EBITDA 10y)	20.56 - 25.75	22.70	14.0%
Fair Value	37.39 - 37.39	37.39	87.68%
P/E	20.42 - 31.13	24.35	22.2%
EV/EBITDA	17.66 - 24.47	21.79	9.4%
EPV	42.69 - 53.52	48.11	141.5%
DDM - Stable	11.24 - 25.91	18.57	-6.8%
DDM - Multi	12.70 - 22.94	16.37	-17.8%