investorscraft@gmail.com

Intrinsic ValueNokia Oyj (NOA3.DE)

Previous Close5.43
Intrinsic Value
Upside potential
Previous Close
5.43

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

Nokia Oyj is a global leader in telecommunications infrastructure, specializing in mobile, fixed, and cloud network solutions. The company operates across four key segments: Mobile Networks, Network Infrastructure, Cloud and Network Services, and Nokia Technologies. Its product portfolio spans radio access networks (2G to 5G), microwave transport, fixed networking (fiber and copper), IP routing, optical networks, and submarine systems. Nokia also provides cloud-based services, enterprise solutions, and licenses its extensive intellectual property, including patents and the Nokia brand. Serving communications service providers, hyperscalers, and governments, Nokia competes in a highly competitive industry dominated by technological innovation and rapid adoption of 5G. The company’s diversified revenue streams—ranging from hardware and software to licensing—position it as a resilient player in the evolving telecom landscape. Despite challenges from rivals like Ericsson and Huawei, Nokia maintains a strong market presence, particularly in Europe and North America, supported by its R&D investments and strategic partnerships.

Revenue Profitability And Efficiency

Nokia reported revenue of EUR 19.22 billion for FY 2023, with net income of EUR 1.28 billion, reflecting a diluted EPS of EUR 0.23. Operating cash flow stood at EUR 2.49 billion, while capital expenditures were EUR -472 million, indicating disciplined capital allocation. The company’s profitability metrics suggest steady operational efficiency, though margins remain under pressure from competitive pricing and R&D costs.

Earnings Power And Capital Efficiency

Nokia’s earnings power is underpinned by its diversified segments, with licensing (Nokia Technologies) contributing high-margin revenue. The company generated EUR 2.49 billion in operating cash flow, demonstrating strong cash conversion. Capital efficiency is evident in its balanced approach to reinvestment (EUR 472 million in capex) and maintaining liquidity (EUR 6.62 billion in cash).

Balance Sheet And Financial Health

Nokia’s balance sheet is robust, with EUR 6.62 billion in cash and equivalents against total debt of EUR 4.75 billion, reflecting a net cash position. The company’s leverage is manageable, supported by stable cash flows. Its financial health is further reinforced by a market capitalization of EUR 24.54 billion and a beta of 0.616, indicating lower volatility relative to the market.

Growth Trends And Dividend Policy

Nokia’s growth is driven by 5G adoption and cloud networking demand, though revenue growth has been modest. The company pays a dividend of EUR 0.13 per share, signaling a commitment to shareholder returns while retaining flexibility for strategic investments. Future trends will hinge on its ability to capitalize on 5G rollouts and expand in enterprise and licensing segments.

Valuation And Market Expectations

With a market cap of EUR 24.54 billion, Nokia trades at a P/E multiple reflective of its turnaround phase. Investors likely anticipate margin expansion from higher-margin licensing and software sales, alongside cost optimization. The stock’s beta of 0.616 suggests it is perceived as a relatively stable investment in the tech sector.

Strategic Advantages And Outlook

Nokia’s strategic advantages include its IP portfolio, global scale, and end-to-end network solutions. The outlook depends on execution in 5G, cloud partnerships, and licensing monetization. Challenges include pricing competition and geopolitical risks, but Nokia’s R&D focus and diversified revenue base provide resilience. The company is well-positioned to benefit from long-term telecom infrastructure upgrades.

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