investorscraft@gmail.com

Intrinsic ValueTelefonaktiebolaget LM Ericsson (publ) (ERIC)

Previous Close$7.92
Intrinsic Value
Upside potential
Previous Close
$7.92

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 telecommunications infrastructure, specializing in 5G network equipment, cloud-native software, and managed services. The company operates primarily in three segments: Networks, Digital Services, and Managed Services, serving telecom operators and enterprises worldwide. Ericsson's revenue model is driven by hardware sales, software licensing, and long-term service contracts, positioning it as a key enabler of next-generation connectivity. The firm competes with Huawei, Nokia, and Samsung in a highly concentrated industry where technological innovation and scale are critical. Ericsson maintains a strong market position in Europe and North America, with growing exposure to emerging markets in Asia and Latin America. Its focus on Open RAN and network automation aligns with industry shifts toward disaggregated, software-defined architectures. Regulatory scrutiny and geopolitical tensions, particularly around Huawei, have created opportunities for Ericsson to capture additional market share in Western markets. The company's R&D investments in 5G Advanced and AI-driven network optimization reinforce its technological leadership, though pricing pressure and supply chain risks remain persistent challenges.

Revenue Profitability And Efficiency

Ericsson reported SEK 247.9 billion in revenue for FY 2024, with net income of SEK 20 million, reflecting margin pressures from competitive dynamics and restructuring costs. Diluted EPS stood at SEK 0.006, underscoring profitability challenges. Operating cash flow was robust at SEK 46.3 billion, supported by working capital management, while capital expenditures of SEK -2.3 billion indicate disciplined investment in network modernization.

Earnings Power And Capital Efficiency

The company's modest net income highlights earnings volatility amid sector transitions, though strong operating cash flow suggests underlying business resilience. Capital efficiency is tempered by high R&D requirements in 5G, but Ericsson's ability to convert sales into cash (OCF/revenue ~18.7%) demonstrates operational effectiveness. Debt servicing appears manageable given cash reserves and cash flow generation.

Balance Sheet And Financial Health

Ericsson maintains a balanced capital structure with SEK 43.9 billion in cash and equivalents against SEK 45.5 billion in total debt, yielding a near-neutral net debt position. The liquidity buffer supports ongoing 5G investments, while debt maturity profiles appear staggered. Financial health is stable, though margin recovery will be critical to improving return on capital metrics.

Growth Trends And Dividend Policy

Growth is tied to global 5G rollouts, with enterprise and private network applications emerging as new drivers. The company paid a dividend of SEK 0.026 per share, reflecting a conservative payout ratio that prioritizes reinvestment. Share count remained stable at 3.33 billion, with no significant buyback activity noted. Long-term trends favor Ericsson's core competencies in radio access networks.

Valuation And Market Expectations

Current valuation likely reflects expectations of margin stabilization and share gains in Western markets post-Huawei restrictions. The depressed EPS suggests investors are pricing in near-term profitability challenges, while cash flow multiples may better capture the firm's infrastructure positioning. Market sentiment hinges on execution in high-margin software and services segments.

Strategic Advantages And Outlook

Ericsson's first-mover advantage in 5G and Open RAN standardization provides strategic differentiation. The outlook remains cautiously optimistic, with cloud-native solutions and AI-driven automation expected to drive future margins. Risks include geopolitical supply chain disruptions and operator capex cyclicality, but the company's technology roadmap aligns with industry needs for energy-efficient, scalable networks.

Sources

Company filings (CIK 0000717826), 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