
Telia Company AB
STO:TELIA

Intrinsic Value
The intrinsic value of one
TELIA
stock under the Base Case scenario is
49.4
SEK.
Compared to the current market price of 34.16 SEK,
Telia Company AB
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Telia Company AB
Fundamental Analysis


Revenue & Expenses Breakdown
Telia Company AB
Balance Sheet Decomposition
Telia Company AB
Current Assets | 33.4B |
Cash & Short-Term Investments | 9.8B |
Receivables | 19.8B |
Other Current Assets | 3.8B |
Non-Current Assets | 170.9B |
Long-Term Investments | 1.4B |
PP&E | 86B |
Intangibles | 67.9B |
Other Non-Current Assets | 15.6B |
Free Cash Flow Analysis
Telia Company AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Telia Company AB
Revenue
|
89.1B
SEK
|
Cost of Revenue
|
-35.8B
SEK
|
Gross Profit
|
53.4B
SEK
|
Operating Expenses
|
-42.4B
SEK
|
Operating Income
|
10.9B
SEK
|
Other Expenses
|
-3.9B
SEK
|
Net Income
|
7.1B
SEK
|
TELIA Profitability Score
Profitability Due Diligence
Telia Company AB's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Telia Company AB's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
TELIA Solvency Score
Solvency Due Diligence
Telia Company AB's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Telia Company AB's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TELIA Price Targets Summary
Telia Company AB
According to Wall Street analysts, the average 1-year price target for
TELIA
is 34.92 SEK
with a low forecast of 24.75 SEK and a high forecast of 49.35 SEK.
Dividends
Current shareholder yield for TELIA 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
TELIA
stock under the Base Case scenario is
49.4
SEK.
Compared to the current market price of 34.16 SEK,
Telia Company AB
is
Undervalued by 31%.