Telefonaktiebolaget LM Ericsson B ADR

股價

6.80 USD

公允價值

13.00 USD

17.1%

Normalized EBIT Margin

1.6%

Normalized CapEx as % of Revenue

26.0%

Normalized Tax Rate

Earnings Power Value

股價

6.80 USD

公允價值

13.00 USD

看漲

91.2%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(SEK in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	232,390	232,314	271,546	263,351	247,880	247,880

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	27,212	29,250	24,609	(23,319)	2,589	2,589
(+) Net Interest Expense	698	591	719	849	392	392
(+) Other Non Operating Exp.	(66)	2,461	1,168	1,567	1,068	1,068
(+) D&A	4,685	4,838	6,105	7,593	6,361	6,361
(+) Non-recurring Items	1,475	(299)	3,055	38,658	4,388	4,388
Adjusted EBITDA	34,004	36,841	35,656	25,348	14,798	14,798

(-) D&A	(4,685)	(4,838)	(6,105)	(7,593)	(6,361)	(6,361)

Adjusted EBIT	29,319	32,003	29,551	17,755	8,437	8,437
% of Revenue	12.6%	13.8%	10.9%	6.7%	3.4%	3.4%


	Low	Median	High

Adjusted EBIT Margin	3.4%	10.9%	13.8%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(SEK in millions)	Low	Mid	High	Market
Enterprise Value	155,094	389,598	641,498	187,190
(+) Cash & Short Term Investments	56,431	56,431	56,431	56,431
(+) Investments & Other	22,648	22,648	22,648	22,648
(-) Debt	(45,541)	(45,541)	(45,541)	(45,541)
(-) Other Liabilities	1,301	1,301	1,301	1,301
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	189,933	424,437	676,337	222,029
(/) Shares Outstanding	3,332.7	3,332.7	3,332.7	3,332.7
Implied Stock Price (SEK)	56.99	127.36	202.94	66.62
FX Rate: SEK/USD	9.80	9.80	9.80	9.80
Implied Stock Price (USD)	5.82	13.00	20.71	6.80

Upside / (Downside)	-14.46%	91.16%	204.62%


Stock Price	6.80
Stock Price Close	6.80
Restatment Type	Original
Reporting Currency	SEK
Trading Currency	USD
FX Rate: SEK/USD	9.80
Market Cap	24,049.4
Shares Outstanding	3,332.7
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤