investorscraft@gmail.com

Intrinsic ValueNokia Oyj (NOK)

Previous Close$6.43
Intrinsic Value
Upside potential
Previous Close
$6.43

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 operates as a global leader in telecommunications infrastructure, specializing in the development and deployment of 5G, cloud, and IoT solutions. The company generates revenue through network equipment sales, software licensing, and service contracts, serving telecom operators, enterprises, and government clients. Nokia’s diversified portfolio includes mobile networks, fixed networks, IP routing, and optical networking, positioning it as a key enabler of next-generation connectivity. The firm competes with Ericsson and Huawei in a capital-intensive industry where scale and R&D investment are critical. Nokia has strategically pivoted toward high-margin software and recurring revenue streams to offset cyclical hardware demand. Its market position is reinforced by long-term operator partnerships and a strong patent portfolio, though geopolitical tensions and supply chain constraints pose risks. The company’s focus on Open RAN and private 5G networks reflects its adaptation to industry decentralization trends.

Revenue Profitability And Efficiency

Nokia reported €19.22B in revenue for FY 2024, with net income of €1.28B, reflecting a 6.6% net margin. Operating cash flow of €2.49B and capital expenditures of €472M suggest disciplined capital allocation. The diluted EPS of €0.23 indicates modest earnings power relative to its market cap, though margin expansion in software and licensing could improve profitability.

Earnings Power And Capital Efficiency

The company’s €0.23 EPS and €2.49B operating cash flow demonstrate recovering earnings power post-restructuring. Nokia’s R&D intensity and asset-light software transition aim to boost capital efficiency, though its legacy infrastructure business remains capital-intensive. Free cash flow generation supports reinvestment in high-growth segments like cloud-native networking and enterprise solutions.

Balance Sheet And Financial Health

Nokia maintains a solid liquidity position with €6.62B in cash against €4.75B of total debt, yielding a conservative net cash position. The balance sheet supports ongoing R&D and shareholder returns, with no near-term refinancing risks. Working capital management remains critical given the project-based revenue model and long sales cycles in telecom infrastructure.

Growth Trends And Dividend Policy

Growth is driven by 5G rollouts and enterprise digitalization, though macroeconomic pressures may delay operator capex. The €0.14/share dividend implies a payout ratio of 61% of net income, balancing capital returns with reinvestment needs. Share buybacks could complement dividends if free cash flow exceeds guidance.

Valuation And Market Expectations

Current valuation reflects skepticism about Nokia’s ability to sustain margin gains amid competitive pricing in 5G equipment. Investors appear to price in mid-single-digit revenue growth, with upside contingent on software adoption and patent licensing monetization. The stock trades at a discount to peers, suggesting muted expectations for market share gains.

Strategic Advantages And Outlook

Nokia’s strengths include its end-to-end portfolio and 5G standardization patents, but execution risks persist in software transitions. The outlook hinges on converting R&D leadership into sustainable pricing power, with geopolitical factors and Open RAN adoption as key variables. Management’s focus on cost discipline and high-margin segments could drive re-rating if execution improves.

Sources

Company 10-K filings, investor presentations

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