As of 2025-06-07, the Intrinsic Value of Kemira Oyj (KEMIRA.HE) is 25.99 EUR. This KEMIRA.HE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.29 EUR, the upside of Kemira Oyj is 34.70%.
The range of the Intrinsic Value is 20.14 - 37.40 EUR
Based on its market price of 19.29 EUR and our intrinsic valuation, Kemira Oyj (KEMIRA.HE) is undervalued by 34.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.14 - 37.40 | 25.99 | 34.7% |
| DCF (Growth 10y) | 22.18 - 38.47 | 27.75 | 43.9% |
| DCF (EBITDA 5y) | 18.24 - 23.09 | 20.24 | 4.9% |
| DCF (EBITDA 10y) | 20.40 - 25.93 | 22.73 | 17.8% |
| Fair Value | 37.39 - 37.39 | 37.39 | 93.81% |
| P/E | 19.57 - 28.62 | 22.90 | 18.7% |
| EV/EBITDA | 17.04 - 24.14 | 21.45 | 11.2% |
| EPV | 43.28 - 54.82 | 49.05 | 154.3% |
| DDM - Stable | 11.36 - 26.81 | 19.09 | -1.1% |
| DDM - Multi | 12.87 - 23.83 | 16.74 | -13.2% |
| Market Cap (mil) | 2,996.51 |
| Beta | 0.91 |
| Outstanding shares (mil) | 155.34 |
| Enterprise Value (mil) | 3,212.71 |
| Market risk premium | 5.68% |
| Cost of Equity | 9.12% |
| Cost of Debt | 4.25% |
| WACC | 7.88% |