investorscraft@gmail.com

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

Previous Close9.19
Intrinsic Value
Upside potential
Previous Close
9.19

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. Its Networks segment dominates with radio access solutions, while Digital Services focuses on cloud-native software for core networks. Managed Services offers optimization and maintenance, and Emerging Business explores IoT and enterprise 5G solutions. Ericsson holds a strong position in 5G deployment, competing with Huawei and Nokia, but faces pricing pressures in mature markets. Its diversified portfolio and R&D investments reinforce its role as a key enabler of next-generation connectivity, though geopolitical risks and supply chain constraints remain challenges. The firm’s geographic reach spans North America, Europe, and emerging markets, balancing growth opportunities with regional volatility.

Revenue Profitability And Efficiency

Ericsson reported EUR 247.9 billion in revenue for FY 2024, with net income of EUR 20 million, reflecting thin margins amid competitive and macroeconomic headwinds. Operating cash flow stood at EUR 46.3 billion, supported by working capital management, while capital expenditures of EUR -2.3 billion indicate disciplined investment. The diluted EPS of EUR 0.006 underscores profitability challenges, likely tied to restructuring costs or pricing pressures in key markets.

Earnings Power And Capital Efficiency

The company’s operating cash flow of EUR 46.3 billion demonstrates robust cash generation, though net income margins remain subdued. Capital expenditures are focused on R&D and 5G rollout, aligning with long-term growth. Ericsson’s ability to monetize its IP portfolio and managed services could improve returns, but sector-wide margin compression poses risks to sustained earnings power.

Balance Sheet And Financial Health

Ericsson maintains a solid liquidity position with EUR 43.9 billion in cash and equivalents, against total debt of EUR 45.5 billion, suggesting manageable leverage. The balance sheet reflects investments in spectrum and infrastructure, with debt levels appropriate for its capital-intensive industry. However, currency fluctuations and interest rate exposure could impact financial flexibility in volatile markets.

Growth Trends And Dividend Policy

Growth is driven by 5G adoption and enterprise solutions, though revenue trends may hinge on operator spending cycles. The dividend of EUR 0.13 per share signals a commitment to shareholder returns, albeit modest, likely prioritizing reinvestment in high-potential areas like IoT and cloud-native software. Regional disparities in 5G rollout pace could create uneven growth trajectories.

Valuation And Market Expectations

With a market cap of EUR 26.4 billion and a beta of 0.44, Ericsson is viewed as a relatively stable play in tech, albeit with muted growth expectations. Valuation multiples likely reflect skepticism over near-term margin expansion, balanced by its strategic role in global 5G infrastructure. Investor focus remains on execution in cost optimization and emerging business scalability.

Strategic Advantages And Outlook

Ericsson’s strengths lie in its end-to-end 5G solutions and IPR portfolio, though competition and geopolitical risks persist. The outlook hinges on converting R&D leadership into higher-margin software sales, while managed services and IoT could diversify revenue. Macroeconomic uncertainty and supply chain normalization will be critical watchpoints for 2024–2025 performance.

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