
Epiroc AB
STO:EPI A

Intrinsic Value
The intrinsic value of one
EPI A
stock under the Base Case scenario is
161.66
SEK.
Compared to the current market price of 192.1 SEK,
Epiroc AB
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Epiroc AB
Fundamental Analysis


Revenue & Expenses Breakdown
Epiroc AB
Balance Sheet Decomposition
Epiroc AB
Current Assets | 45.2B |
Cash & Short-Term Investments | 8.7B |
Receivables | 16.4B |
Other Current Assets | 20.2B |
Non-Current Assets | 38.4B |
Long-Term Investments | 64m |
PP&E | 9.5B |
Intangibles | 25.1B |
Other Non-Current Assets | 3.8B |
Free Cash Flow Analysis
Epiroc AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Epiroc AB
Revenue
|
63.6B
SEK
|
Cost of Revenue
|
-40.7B
SEK
|
Gross Profit
|
22.9B
SEK
|
Operating Expenses
|
-10.8B
SEK
|
Operating Income
|
12.2B
SEK
|
Other Expenses
|
-3.4B
SEK
|
Net Income
|
8.7B
SEK
|
EPI A Profitability Score
Profitability Due Diligence
Epiroc AB's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Epiroc AB's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
EPI A Solvency Score
Solvency Due Diligence
Epiroc AB's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Epiroc AB's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EPI A Price Targets Summary
Epiroc AB
Dividends
Current shareholder yield for EPI A is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EPI A
stock under the Base Case scenario is
161.66
SEK.
Compared to the current market price of 192.1 SEK,
Epiroc AB
is
Overvalued by 16%.