Kemira Oyj
F:KEM
Intrinsic Value
The intrinsic value of one KEM stock under the Base Case scenario is 28.55 EUR. Compared to the current market price of 19.6 EUR, Kemira Oyj is Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kemira Oyj
Fundamental Analysis

Revenue & Expenses Breakdown
Kemira Oyj
Balance Sheet Decomposition
Kemira Oyj
Current Assets | 1.2B |
Cash & Short-Term Investments | 454.4m |
Receivables | 444.5m |
Other Current Assets | 312.8m |
Non-Current Assets | 2B |
Long-Term Investments | 258.9m |
PP&E | 1.1B |
Intangibles | 523.5m |
Other Non-Current Assets | 145.8m |
Free Cash Flow Analysis
Kemira Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Kemira Oyj
Revenue
|
2.9B
EUR
|
Operating Expenses
|
-2.6B
EUR
|
Operating Income
|
338m
EUR
|
Other Expenses
|
-105.8m
EUR
|
Net Income
|
232.2m
EUR
|
KEM Profitability Score
Profitability Due Diligence
Kemira Oyj's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Kemira Oyj's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
KEM Solvency Score
Solvency Due Diligence
Kemira Oyj's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Score
Kemira Oyj's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KEM Price Targets Summary
Kemira Oyj
According to Wall Street analysts, the average 1-year price target for KEM is 23.15 EUR with a low forecast of 19.59 EUR and a high forecast of 25.75 EUR.
Dividends
Current shareholder yield for KEMIRA 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 KEM stock under the Base Case scenario is 28.55 EUR.
Compared to the current market price of 19.6 EUR, Kemira Oyj is Undervalued by 31%.