US · ERIC
Telefonaktiebolaget LM Ericsson (publ)
- Sector
- Technology · Communication Equipment
- Headquarters
- Stockholm 164 83
- Website
- ericsson.com
Price · as of 2025-12-31
$11.76
Market cap 38.67B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.90 | -92.35% |
| Intrinsic Value(DCF) | $5.92 | -49.66% |
| Graham-Dodd Method(GD) | $2.00 | -82.99% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $6.60 | $7.37 | $11.47 | $2.10 | $13.80 |
| 2012 | $8.56 | $6.97 | $1.54 | $0.30 | $0.10 |
| 2013 | $9.11 | $7.70 | $1.83 | $1.10 | $4.30 |
| 2014 | $9.18 | $7.92 | $1.38 | $0.20 | $4.40 |
| 2015 | $7.07 | $8.72 | $1.05 | $0.30 | $5.80 |
| 2016 | $5.17 | $4.26 | $0.92 | $0.00 | $0.30 |
| 2017 | $5.46 | $2.34 | $0.00 | $0.00 | $6.80 |
| 2018 | $7.47 | $4.95 | $1.07 | $0.00 | $0.00 |
| 2019 | $6.25 | $5.01 | $1.84 | $0.00 | $0.60 |
| 2020 | $11.26 | $9.77 | $2.21 | $1.60 | $1.60 |
| 2021 | $7.20 | $11.66 | $3.88 | $2.60 | $19.50 |
| 2022 | $4.77 | $9.45 | $4.52 | $0.60 | $12.00 |
| 2023 | $5.15 | $2.11 | $1.38 | $0.00 | $0.40 |
| 2024 | $8.37 | $8.15 | $2.07 | $0.00 | $0.00 |
| 2025 | $11.48 | $8.49 | $2.26 | $2.00 | $0.00 |
AI valuation
Our deep-learning model estimates Telefonaktiebolaget LM Ericsson (publ)'s (ERIC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.90
- Current price
- $11.76
- AI upside
- -92.35%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$5.92
-49.66% upside
Graham-Dodd
$2.00
-82.99% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ERIC | Telefonaktiebolaget LM Er… | $11.76 | 38.67B | -28% | -50% | -83% | — | 13.46 | 3.28 | 1.62 | 7.62 | 0.01 | 6.76 | 48.14% | 13.82% | 12.01% | 26.21% | 25.27% | 9.26% | 0.42 | 10.73 | 1.29 | 1.08 | 0.05 | 13323333.00% | -1422.00% | -3797.00% | 7.93% | 0.28 | 31.25% | 2.50% | 33.60% | 2.50% | 11.35 | 12.24 | 1.57 | 2.58 |
| ASX | ASE Technology Holding Co… | $24.29 | 52.96B | -29% | -55% | -87% | -63% | 39.33 | 4.61 | 2.46 | 14.82 | 142.17 | 5.67 | 17.69% | 7.86% | 6.30% | 12.19% | 8.81% | 4.99% | 0.76 | 9.07 | 1.28 | 0.93 | 1.44 | 2766.00% | 678.00% | -77483.00% | -1.25% | 0.59 | -4.24% | 1.45% | 57.00% | 1.45% | 34.51 | -88.03 | 2.71 | 2.87 |
| CIEN | Ciena Corporation | $348.70 | 49.33B | -61% | -53% | -94% | -94% | 265.86 | 12.01 | 6.88 | 85.33 | 571.10 | 16.53 | 41.50% | 6.52% | 2.59% | 4.45% | 7.91% | 2.14% | 0.58 | 3.48 | 2.73 | 1.75 | 1.27 | 4655.00% | 1879.00% | 7605.00% | 2.03% | 0.62 | 21.46% | 0.00% | 0.00% | 1.65% | 106.39 | 49.70 | 6.93 | 6.97 |
| CRDO | Credo Technology Group Ho… | $112.27 | 20.28B | -3% | +12,290% | -95% | -64% | 316.24 | 24.21 | 37.78 | 268.41 | — | 24.21 | 64.77% | 8.50% | 11.95% | 8.54% | 17.21% | 7.40% | 0.02 | — | 6.62 | 5.51 | -3.68 | -26111.00% | 12634.00% | 6987.00% | 0.18% | 0.60 | 14.15% | 0.00% | 0.00% | 1.01% | 433.34 | 554.31 | 36.83 | 79.00 |
| CTSH | Cognizant Technology Solu… | $64.43 | 31.1B | +30% | -57% | -68% | +7% | 13.70 | 2.03 | 1.45 | 7.24 | 1544.30 | 4.70 | 33.72% | 16.72% | 10.56% | 15.16% | 14.96% | 10.97% | 0.10 | 95.38 | 2.34 | 1.74 | -0.08 | 89.00% | 695.00% | 4204.00% | 8.50% | 0.79 | 18.31% | 2.00% | 27.40% | 6.51% | 8.56 | 11.64 | 1.43 | 6.12 |
| FI | Fiserv, Inc. | $63.80 | 34.31B | +200% | +38% | -83% | +27% | 39.68 | 4.66 | 6.17 | 16.96 | 494.01 | -6.49 | 60.83% | 28.74% | 15.31% | 11.17% | 9.47% | 3.78% | 0.92 | 4.75 | 1.06 | 0.22 | 2.68 | 803.00% | 714.00% | 3413.00% | 4.01% | 0.30 | 9.80% | 0.00% | 0.00% | 4.63% | 25.50 | 29.61 | 7.33 | 2.49 |
| HPE | Hewlett Packard Enterpris… | $21.47 | 28.65B | +26% | -28% | — | -96% | 514.97 | 1.19 | 0.86 | 17.49 | — | -5.39 | 28.77% | 4.79% | 0.17% | 0.23% | 1.85% | 0.08% | 0.91 | 9.39 | 1.01 | 0.60 | 6.32 | -10231.00% | 1406.00% | -6824.00% | 2.14% | 0.12 | 1.76% | 2.71% | 1396.50% | 3.40% | 27.95 | 73.28 | 1.34 | 0.82 |
| KEYS | Keysight Technologies, In… | $307.33 | 52.8B | -44% | -72% | -87% | -75% | 42.39 | 6.10 | 6.67 | 25.94 | 108.61 | 31.00 | 62.08% | 17.64% | 15.74% | 15.41% | 12.37% | 8.23% | 0.51 | 9.88 | 2.35 | 1.52 | 0.77 | 3903.00% | 795.00% | 4265.00% | 3.57% | 0.76 | 20.81% | 0.00% | 0.00% | 1.05% | 38.99 | 28.85 | 6.88 | 5.87 |
| MCHP | Microchip Technology Inco… | $74.64 | 40.39B | -42% | -66% | — | -100% | -68608.55 | 4.85 | 7.79 | 37.68 | — | -17.19 | 56.07% | 6.73% | -0.01% | -0.01% | 0.97% | 0.00% | 0.80 | 1.18 | 2.59 | 1.27 | 4.70 | -10014.00% | -4235.00% | -7039.00% | 2.25% | 0.78 | 6.34% | 2.84% | -195140.00% | 5.51% | 132.29 | 50.77 | 8.91 | 3.50 |
| NOK | Nokia Oyj | $7.72 | 41.69B | +314% | -48% | -81% | -87% | 63.27 | 1.82 | 2.00 | 19.11 | — | 2.82 | 42.08% | 8.28% | 3.16% | 2.90% | 6.08% | 1.57% | 0.25 | — | 1.58 | 1.32 | -0.13 | -5217.00% | -60.00% | -3037.00% | 3.68% | 0.20 | 7.77% | 1.89% | 119.70% | 3.46% | 23.41 | 26.30 | 1.94 | 2.29 |
| WIT | Wipro Limited | $2.22 | 23.26B | +11% | -32% | -91% | -50% | 19.86 | 3.17 | 2.91 | 10.37 | 97.54 | 5.52 | 30.65% | 17.04% | 14.74% | 16.75% | 23.38% | 10.84% | 0.23 | 10.28 | 2.72 | 2.62 | 0.32 | 2037.00% | -24.00% | -683.00% | 5.88% | 0.59 | 31.11% | 2.39% | 47.50% | 2.39% | 14.88 | 14.80 | 2.54 | 5.79 |
About Telefonaktiebolaget LM Ericsson (publ)
Telefonaktiebolaget LM Ericsson (publ), together with its subsidiaries, provides communication infrastructure, services, and software solutions to the telecom and other sectors. It operates through four segments: Networks, Digital Services, Managed Services, and Emerging Business and Other. The Networks segment offers radio access network solutions for various network spectrum bands, including integrated high-performing hardware and software. This segment also provides integrated antenna and transport solutions; and a range of service portfolio covering network deployment and support. The Digital Services segment offers software-based solutions for business support systems, operational support systems, communication services, core networks, and cloud infrastructure. The Managed Services segment provides networks and IT managed, network design and optimization, and application development and maintenance services to telecom operators. The Emerging Business and Other segment includes emerging businesses comprising Internet of Things; iconectiv; Cradlepoint that offers wireless edge WAN 4G and 5G enterprise solutions; and Red Bee Media, MediaKind, and other new businesses. It operates in North America, Europe and Latin America, the Middle East and Africa, South East Asia, Oceania, India, North East Asia, and internationally. Telefonaktiebolaget LM Ericsson (publ) was founded in 1876 and is headquartered in Stockholm, Sweden.
- CEO
- E. Borje Ekholm
- Employees
- 92.87K
- Beta
- 0.56
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.92 ÷ $11.76) − 1 = -49.66% (DCF, example).