Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • KEMIRA.HE
    Kemira Oyj
    Price:  
    18.59 
    EUR
    Volume:  
    115,148
    Finland | Chemicals
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Earnings Power Value
    Dividend Discount Model
    WACC
    Similar Stocks to KEMIRA.HE
    BAS.DE
    BASF SE
    FPE3.DE
    Fuchs Petrolub SE
    AKE.PA
    Arkema SA
    CLN.SW
    Clariant AG
    HPOL B.ST
    Hexpol AB
    LXS.DE
    Lanxess AG

    KEMIRA.HE WACC - Weighted Average Cost of Capital

    The WACC of Kemira Oyj (KEMIRA.HE) is 7.9%.

    The Cost of Equity of Kemira Oyj (KEMIRA.HE) is 9.25%.
    The Cost of Debt of Kemira Oyj (KEMIRA.HE) is 4.25%.

    RangeSelected
    Cost of equity8.2% - 10.3%9.25%
    Tax rate22.1% - 22.8%22.45%
    Cost of debt4.0% - 4.5%4.25%
    WACC7.1% - 8.8%7.9%
    WACC

    KEMIRA.HE WACC calculation

    CategoryLowHigh
    Long-term bond rate2.7%3.2%
    Equity market risk premium5.7%6.7%
    Adjusted beta0.960.98
    Additional risk adjustments0.0%0.5%
    Cost of equity8.2%10.3%
    Tax rate22.1%22.8%
    Debt/Equity ratio
    		0.280.28
    Cost of debt4.0%4.5%
    After-tax WACC7.1%8.8%
    Selected WACC7.9%

    KEMIRA.HE's CAPM model and how its cost of Equity is calculated

    The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

    This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

    Here’s how we figure out the cost of equity for KEMIRA.HE:

    cost_of_equity (9.25%) = risk_free_rate (2.95%) + equity_risk_premium (6.20%) * adjusted_beta (0.96) + risk_adjustments (0.25%)

    We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.