investorscraft@gmail.com

Intrinsic ValueTelefonaktiebolaget LM Ericsson (publ) (ERCB.DE)

Previous Close9.17
Intrinsic Value
Upside potential
Previous Close
9.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Telefonaktiebolaget LM Ericsson (publ) is a global leader in communication infrastructure, providing hardware, software, and services tailored for telecom operators and enterprises. The company operates through four segments: Networks, Digital Services, Managed Services, and Emerging Business. Networks, its largest segment, delivers radio access solutions, while Digital Services focuses on cloud-native software for core networks and business support systems. Managed Services offers end-to-end network operations, and Emerging Business explores IoT, enterprise 5G, and media solutions. Ericsson holds a strong position in 5G deployment, competing with Huawei, Nokia, and Samsung. Its diversified portfolio and R&D investments reinforce its role as a key enabler of next-generation connectivity. The company serves markets across North America, Europe, Asia, and emerging regions, leveraging partnerships with telecom operators to drive recurring revenue streams. Despite geopolitical and supply chain challenges, Ericsson maintains technological leadership, particularly in Open RAN and cloud-native architectures.

Revenue Profitability And Efficiency

Ericsson reported revenue of €247.88 billion (EUR) for the period, with a modest net income of €20 million, reflecting margin pressures from competitive pricing and R&D investments. Operating cash flow stood at €46.26 billion, indicating robust liquidity generation, while capital expenditures of €2.34 billion highlight ongoing infrastructure investments. The diluted EPS of €0.006 suggests limited earnings power in the near term.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by high operational costs and sector-wide pricing pressures, though its strong cash flow mitigates liquidity risks. Ericsson’s capital allocation prioritizes R&D and strategic acquisitions, such as Cradlepoint, to bolster its enterprise 5G offerings. The balance between reinvestment and profitability remains a critical focus for sustained growth.

Balance Sheet And Financial Health

Ericsson maintains a solid balance sheet with €43.89 billion in cash and equivalents, against total debt of €45.54 billion, reflecting manageable leverage. The liquidity position supports dividend payments and strategic initiatives, though debt levels warrant monitoring given macroeconomic uncertainties.

Growth Trends And Dividend Policy

Growth is driven by 5G rollouts and cloud adoption, though revenue visibility remains uneven across regions. The company offers a dividend of €0.13004 per share, signaling commitment to shareholder returns despite earnings volatility. Long-term trends favor Ericsson’s infrastructure expertise, but near-term growth depends on operator spending cycles.

Valuation And Market Expectations

With a market cap of €25.83 billion and a beta of 0.437, Ericsson is viewed as a stable player in the tech sector. Valuation reflects expectations of gradual margin improvement and market share gains in 5G, though investor sentiment remains cautious due to geopolitical risks.

Strategic Advantages And Outlook

Ericsson’s strengths lie in its end-to-end 5G solutions and global scale, though competition and supply chain disruptions pose challenges. The outlook hinges on execution in high-growth markets and cost discipline. Strategic partnerships and Open RAN adoption could further solidify its industry standing.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount