K

Kempower Oyj
F:D9C

Watchlist Manager
Kempower Oyj
F:D9C
Watchlist
Price: 60.765 EUR 0.01% Market Closed
Market Cap: 3.4B EUR

Intrinsic Value

D9C price has not been updated for more than 9 years. This may indicate that the stock has been delisted.

The intrinsic value of one D9C stock under the Base Case scenario is 59.878 EUR. Compared to the current market price of 60.765 EUR, Kempower Oyj is Overvalued by 1%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

D9C Intrinsic Value
59.878 EUR
Overvaluation 1%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation History
Kempower Oyj

What is Valuation History?
Ask AI Assistant
What other research platforms think about D9C?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is D9C valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kempower Oyj.

Explain Valuation
Compare D9C to

Fundamental Analysis

Kempower Oyj
F:D9C
FI
Electrical Equipment
Market Cap
3.4B EUR
IPO
Dec 14, 2021
FI
Electrical Equipment
Market Cap
3.4B EUR
IPO
Dec 14, 2021
Price
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about KEMPOWR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Kempower Oyj

Current Assets 183.9m
Cash & Short-Term Investments 58.3m
Receivables 64.9m
Other Current Assets 60.7m
Non-Current Assets 65m
PP&E 47.2m
Intangibles 6.3m
Other Non-Current Assets 11.5m
Current Liabilities 118.9m
Accounts Payable 43.9m
Accrued Liabilities 36.8m
Short-Term Debt 13.1m
Other Current Liabilities 25.1m
Non-Current Liabilities 25.4m
Long-Term Debt 19.1m
Other Non-Current Liabilities 6.3m
Efficiency

Free Cash Flow Analysis
Kempower Oyj

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kempower Oyj

Revenue
251.1m EUR
Cost of Revenue
-121.3m EUR
Gross Profit
129.8m EUR
Operating Expenses
-139.2m EUR
Operating Income
-9.4m EUR
Other Expenses
881.6k EUR
Net Income
-8.5m EUR
Fundamental Scores

D9C Profitability Score
Profitability Due Diligence

Kempower Oyj's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
36/100
Profitability
Score

Kempower Oyj's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

D9C Solvency Score
Solvency Due Diligence

Kempower Oyj's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Negative Net Debt
Long-Term Solvency
55/100
Solvency
Score

Kempower Oyj's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

D9C Price Targets Summary
Kempower Oyj

Wall Street analysts forecast D9C stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for D9C is 17.555 EUR with a low forecast of 12.695 EUR and a high forecast of 20.305 EUR.

Lowest
Price Target
12.695 EUR
79% Downside
Average
Price Target
17.555 EUR
71% Downside
Highest
Price Target
20.305 EUR
67% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Kempower Oyj
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one D9C stock?

The intrinsic value of one D9C stock under the Base Case scenario is 59.878 EUR.

Is D9C stock undervalued or overvalued?

Compared to the current market price of 60.765 EUR, Kempower Oyj is Overvalued by 1%.

Back to Top