K

Kemira Oyj
F:KEM

Watchlist Manager
Kemira Oyj
F:KEM
Watchlist
Price: 18.44 EUR -5% Market Closed
Market Cap: 2.8B EUR

Relative Value

The Relative Value of one KEM stock under the Base Case scenario is 25.49 EUR. Compared to the current market price of 18.44 EUR, Kemira Oyj is Undervalued by 28%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

KEM Relative Value
Base Case
25.49 EUR
Undervaluation 28%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
54
Median 3Y
0.8
Median 5Y
0.7
Industry
1.5
Forward
1
vs History
74
vs Industry
50
Median 3Y
13.1
Median 5Y
13.5
Industry
21.4
Forward
10.4
vs History
38
vs Industry
55
Median 3Y
6.2
Median 5Y
6.1
Industry
13.4
vs History
vs Industry
23
Median 3Y
12.6
Median 5Y
16.5
Industry
21.4
vs History
22
vs Industry
39
Median 3Y
1.6
Median 5Y
1.5
Industry
1.7
vs History
26
vs Industry
55
Median 3Y
0.8
Median 5Y
0.9
Industry
1.6
Forward
1
vs History
vs Industry
70
Median 3Y
0
Median 5Y
0
Industry
7
vs History
57
vs Industry
57
Median 3Y
8.6
Median 5Y
9.8
Industry
13
Forward
5.3
vs History
71
vs Industry
53
Median 3Y
9.1
Median 5Y
10.4
Industry
17.6
Forward
8
vs History
52
vs Industry
56
Median 3Y
6.7
Median 5Y
6.9
Industry
14.5
vs History
65
vs Industry
37
Median 3Y
10.7
Median 5Y
13
Industry
20.7
vs History
15
vs Industry
38
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3

Multiples Across Competitors

KEM Competitors Multiples
Kemira Oyj Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Kemira Oyj
F:KEM
2.9B EUR 1 12.3 8.7 8.7
ZA
Sasol Ltd
JSE:SOL
58.3B Zac 0 0 0 0
DE
Basf Se
XETRA:BAS
38.7B EUR 0.6 52.3 8.4 29.3
IN
Pidilite Industries Ltd
NSE:PIDILITIND
1.5T INR 11.6 73.6 49.9 56.7
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
114.4B CNY 3.2 15.6 13.8 13.8
ZA
Omnia Holdings Ltd
JSE:OMN
13.8B Zac 0 0 0 0
IN
SRF Ltd
NSE:SRF
943.4B INR 6.4 75.4 33.6 46.2
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
1.1T JPY 0.3 24.7 5 12.4
JP
Mitsubishi Chemical Group Corp
F:M3C0
6.1B EUR 0.2 23.4 4.9 12.1
FR
Arkema SA
PAR:AKE
4.8B EUR 0.5 15.6 4.8 10.4
JP
NOF Corp
TSE:4403
674.4B JPY 2.8 18.5 11.1 13.1
P/E Multiple
Earnings Growth PEG
FI
K
Kemira Oyj
F:KEM
Average P/E: 34.6
12.3
7%
1.8
ZA
S
Sasol Ltd
JSE:SOL
Not Available N/A N/A
DE
Basf Se
XETRA:BAS
52.3
47%
1.1
IN
Pidilite Industries Ltd
NSE:PIDILITIND
73.6
15%
4.9
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
15.6
33%
0.5
ZA
O
Omnia Holdings Ltd
JSE:OMN
Not Available N/A N/A
IN
SRF Ltd
NSE:SRF
75.4
34%
2.2
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
24.7
N/A N/A
JP
M
Mitsubishi Chemical Group Corp
F:M3C0
23.4
N/A N/A
FR
Arkema SA
PAR:AKE
15.6
30%
0.5
JP
N
NOF Corp
TSE:4403
18.5
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
K
Kemira Oyj
F:KEM
Average EV/EBITDA: 15.6
8.7
1%
8.7
ZA
S
Sasol Ltd
JSE:SOL
Not Available
8%
N/A
DE
Basf Se
XETRA:BAS
8.4
8%
1.1
IN
Pidilite Industries Ltd
NSE:PIDILITIND
49.9
14%
3.6
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
13.8
38%
0.4
ZA
O
Omnia Holdings Ltd
JSE:OMN
Not Available N/A N/A
IN
SRF Ltd
NSE:SRF
33.6
23%
1.5
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
5
10%
0.5
JP
M
Mitsubishi Chemical Group Corp
F:M3C0
4.9
10%
0.5
FR
Arkema SA
PAR:AKE
4.8
5%
1
JP
N
NOF Corp
TSE:4403
11.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
K
Kemira Oyj
F:KEM
Average EV/EBIT: 22.5
8.7
1%
8.7
ZA
S
Sasol Ltd
JSE:SOL
Not Available
-6%
N/A
DE
Basf Se
XETRA:BAS
29.3
20%
1.5
IN
Pidilite Industries Ltd
NSE:PIDILITIND
56.7
15%
3.8
CN
Ningxia Baofeng Energy Group Co Ltd
SSE:600989
13.8
28%
0.5
ZA
O
Omnia Holdings Ltd
JSE:OMN
Not Available N/A N/A
IN
SRF Ltd
NSE:SRF
46.2
25%
1.8
JP
Mitsubishi Chemical Holdings Corp
TSE:4188
12.4
N/A N/A
JP
M
Mitsubishi Chemical Group Corp
F:M3C0
12.1
N/A N/A
FR
Arkema SA
PAR:AKE
10.4
14%
0.7
JP
N
NOF Corp
TSE:4403
13.1
N/A N/A