investorscraft@gmail.com

Intrinsic ValueNokia Oyj (NOKIA.PA)

Previous Close5.55
Intrinsic Value
Upside potential
Previous Close
5.55

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 solutions. Nokia also provides software, cloud services, and intellectual property licensing, catering to communications service providers, hyperscalers, enterprises, and governments. With a heritage dating back to 1865, Nokia has established itself as a trusted innovator in the highly competitive communication equipment sector. The company’s market position is reinforced by its end-to-end solutions, which enable seamless connectivity and digital transformation for clients worldwide. Nokia’s focus on R&D and strategic partnerships, particularly in 5G and cloud-native technologies, positions it as a critical player in the ongoing evolution of global telecom infrastructure.

Revenue Profitability And Efficiency

Nokia reported revenue of EUR 19.22 billion for the period, 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, supported by disciplined cost management and operational efficiency. Capital expenditures were EUR -472 million, indicating prudent investment in growth initiatives while maintaining cash flow stability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 6.6%. Its ability to generate EUR 2.49 billion in operating cash flow underscores efficient capital deployment. Nokia’s focus on high-margin segments like IP routing and optical networks enhances its return on invested capital, though competitive pressures in mobile networks remain a factor.

Balance Sheet And Financial Health

Nokia maintains a robust balance sheet with EUR 6.62 billion in cash and equivalents, against total debt of EUR 4.75 billion. This liquidity position provides flexibility for strategic investments and shareholder returns. The company’s leverage ratio is manageable, reflecting a conservative financial policy and strong creditworthiness.

Growth Trends And Dividend Policy

Nokia’s growth is driven by demand for 5G infrastructure, cloud services, and enterprise solutions. The company has reinstated dividends, offering EUR 0.13 per share, signaling confidence in its cash flow stability. Shareholder returns are balanced with reinvestment in R&D and market expansion, particularly in emerging technologies like Open RAN and private networks.

Valuation And Market Expectations

With a market cap of EUR 24.55 billion and a beta of 0.62, Nokia is viewed as a relatively stable investment in the tech sector. The valuation reflects expectations of steady growth in telecom infrastructure, though investor sentiment remains cautious due to sector-wide margin pressures and geopolitical risks.

Strategic Advantages And Outlook

Nokia’s strategic advantages include its end-to-end portfolio, strong IP licensing business, and leadership in 5G and optical networking. The outlook is positive, supported by global 5G rollouts and enterprise digital transformation, though execution risks and competition from Huawei and Ericsson require ongoing vigilance. The company’s focus on innovation and cost efficiency positions it well for long-term value creation.

Sources

Company filings, investor presentations, 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