Kempower Oyj
F:D9C
Intrinsic Value
The intrinsic value of one D9C stock under the Base Case scenario is 54.901 EUR. Compared to the current market price of 60.765 EUR, Kempower Oyj is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kempower Oyj
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Kempower Oyj
Balance Sheet Decomposition
Kempower Oyj
Current Assets | 170.6m |
Cash & Short-Term Investments | 61.1m |
Receivables | 48m |
Other Current Assets | 61.5m |
Non-Current Assets | 65.6m |
PP&E | 49m |
Intangibles | 5.6m |
Other Non-Current Assets | 11m |
Free Cash Flow Analysis
Kempower Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Kempower Oyj
Revenue
|
229.7m
EUR
|
Cost of Revenue
|
-106.8m
EUR
|
Gross Profit
|
122.9m
EUR
|
Operating Expenses
|
-141.6m
EUR
|
Operating Income
|
-18.7m
EUR
|
Other Expenses
|
3.2m
EUR
|
Net Income
|
-15.5m
EUR
|
D9C Profitability Score
Profitability Due Diligence
Kempower Oyj's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Kempower Oyj's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
D9C Solvency Score
Solvency Due Diligence
Kempower Oyj's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Kempower Oyj's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
D9C Price Targets Summary
Kempower Oyj
According to Wall Street analysts, the average 1-year price target for D9C is 17.77 EUR with a low forecast of 13.686 EUR and a high forecast of 21.078 EUR.
Dividends
Current shareholder yield for KEMPOWR is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one D9C stock under the Base Case scenario is 54.901 EUR.
Compared to the current market price of 60.765 EUR, Kempower Oyj is Overvalued by 10%.