
Telefonaktiebolaget LM Ericsson
STO:ERIC B

Intrinsic Value
The intrinsic value of one
ERIC B
stock under the Base Case scenario is
110.35
SEK.
Compared to the current market price of 80 SEK,
Telefonaktiebolaget LM Ericsson
is
Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Telefonaktiebolaget LM Ericsson
Fundamental Analysis


Revenue & Expenses Breakdown
Telefonaktiebolaget LM Ericsson
Balance Sheet Decomposition
Telefonaktiebolaget LM Ericsson
Current Assets | 154.3B |
Cash & Short-Term Investments | 56.4B |
Receivables | 70.8B |
Other Current Assets | 27.1B |
Non-Current Assets | 138.1B |
Long-Term Investments | 27.8B |
PP&E | 17B |
Intangibles | 68.6B |
Other Non-Current Assets | 24.6B |
Free Cash Flow Analysis
Telefonaktiebolaget LM Ericsson
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Telefonaktiebolaget LM Ericsson
Revenue
|
247.9B
SEK
|
Cost of Revenue
|
-136.5B
SEK
|
Gross Profit
|
111.4B
SEK
|
Operating Expenses
|
-88.3B
SEK
|
Operating Income
|
23.1B
SEK
|
Other Expenses
|
-23.1B
SEK
|
Net Income
|
20m
SEK
|
ERIC B Profitability Score
Profitability Due Diligence
Telefonaktiebolaget LM Ericsson's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Telefonaktiebolaget LM Ericsson's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
ERIC B Solvency Score
Solvency Due Diligence
Telefonaktiebolaget LM Ericsson's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Score
Telefonaktiebolaget LM Ericsson's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ERIC B Price Targets Summary
Telefonaktiebolaget LM Ericsson
Dividends
Current shareholder yield for ERIC B 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
ERIC B
stock under the Base Case scenario is
110.35
SEK.
Compared to the current market price of 80 SEK,
Telefonaktiebolaget LM Ericsson
is
Undervalued by 28%.