Skip to main content
Homepage
OLDER Analysis Report
Aug 26, 2026
42 days ago · 100% complete
This report is 42 days old — newer filings and price moves since then are not reflected.
No quarterly filings we can read
Annual-only filer (20-F/40-F, last annual 2026-03-12, FY end 2025-12-31) — no quarterly XBRL, so an inflection is invisible until the next annual report. Held out under the no-quarterly coverage policy (2026-08-25).
This page shows our last published analysis, from Aug 26, 2026. It is not being updated, and new reports can't be run for this company.
For AI assistants & researchers — machine-readable summary of this page

What this page is: Delvantic's full research page for Telefonaktiebolaget LM Ericsson (ERIC) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.

Our current read (analysis of 2026-08-27): Designation Watch · Gem Score -2 (−100…+100 Quality+Value blend) · Quality 25 · Value -20 · Sentiment 0 (timing only, not weighted) · Composite fair value $8.71 vs $10.38 at analysis

Page map (sections in order; each card carries a stable reference-name attribute you can cite):

  • profile-header / price-overview — company profile, live quote, market cap
  • extended-analysis — the core: three AI lens reads with findings, scores, and the analyst memo
  • future-predictions — our forward price-band predictions
  • market-narrative / ai-findings / gpt-critique — narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)
  • Members-only sections (render as login gates for anonymous readers): price-history, income-trend, key-metrics, financials (statement tables), insider-trading. The analysis above is public; the raw data tables require a free account.

More for machine readers: site briefing at /llms.txt · any ticker resolves at delvantic.com/stock/TICKER · raw inputs are public-company filings and market data (via licensed data feeds); every model, score, lens read, and prediction on this page is Delvantic's own analysis.

Telefonaktiebolaget LM Ericsson

ERIC NASDAQ
Technology · Communication Equipment
Stockholm, 164 83, Sweden ericsson.com Updated Aug 26, 6:00am
Price
$10.38
Market Cap
$34.0B
Employees
86,536
Beta
0.50
Avg Volume
11,522,730
Last Dividend
$0.32
CEO
Mr. E. Borje Ekholm MBA, MSc

Telefonaktiebolaget LM Ericsson Sponsored ADR is a Swedish telecommunications equipment and services company represented in the United States through American Depositary Receipts. Ericsson provides mobile and fixed network infrastructure, software, and related services that help communications service providers, enterprises, and public-sector organizations build, manage, and upgrade connectivity networks. Its offerings span radio access networks, core networks, cloud-native network functions, transport solutions, and network management tools, along with services that support deployment, integration, and optimization. The company also serves enterprise customers with private network and connectivity solutions designed for industrial and mission-critical environments. Telefonaktiebolaget LM Ericsson Sponsored ADR plays an important role in the global communications market by supplying technologies used to improve network capacity, performance, and automation across wireless and wireline systems.

Runs with full report Generated: Aug 26, 2026 6:09am
Price Overview
Price at report time
$10.38
as of Aug 26, 6:00am (42d ago)
Change · Aug 26
+0.22 (+2.17%)
Day Range
$10.25 – $10.39
52-Week Range
$7.71 – $13.77
50-Day MA
$10.47
200-Day MA
$10.86
Volume
3,435,913.00
Right now · live
Log in to get the live feed
Members see the real-time price and the move since this report (over 42d).
Share Structure
Outstanding 3,306,452,777.00
Float 2,878,300,207.00
Free Float 87.1%
High free float — 87.1% of shares trade freely, ~12.9% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Aug 26, 2026 6:19am (42d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Aug 26, 2026 6:02am (42d ago)
Why there are no quarterly figures for Telefonaktiebolaget LM Ericsson

This company does not file structured financial statements with the U.S. SEC, so quarterly figures aren't available from our filings-based data engine. Annual figures shown here come from the sources that do cover it.

Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
TD Twelve Data statement HEX SEC filing
Industry comparison last run: Aug 26, 2026 6:07am
P/E · trailing (TTM) (Price per dollar of earnings over the past year — not a run-rate or forward P/E)
HEX
Stock Price / EPS (Diluted)
11.33
Stock Price: $10.38
EPS (Diluted): 0.90
P/B Ratio (Price vs net asset value)
HEX
Stock Price / Book Value Per Share
2.92
Stock Price: $10.38
Total Equity: $11.62B
Shares: 3,342,000,000
EV/EBITDA (Total value vs operating profit)
HEX
Enterprise Value / EBITDA
6.52
Market Cap: $33.98B
Total Debt: $3.45B
Cash: $4.63B
EBITDA: $5.01B
Enterprise Value (Takeover price (cap + debt - cash))
HEX
Market Cap + Total Debt - Cash
$32.7B
Market Cap: $33.98B
Total Debt: $3.45B
Cash: $4.63B
Gross Margin (Revenue left after direct costs)
HEX
Gross Profit / Revenue
47.6%
Gross Profit: $11.88B
Revenue: $24.95B
Operating Margin (Revenue left after all operations)
HEX
Operating Income / Revenue
16.3%
Operating Income: $4.07B
Revenue: $24.95B
Net Margin (Revenue left as actual profit)
HEX
Net Income / Revenue
12.0%
Net Income: $3.00B
Revenue: $24.95B
ROE (Profit from shareholder equity)
HEX
Net Income / Total Equity
25.8%
Net Income: $3.00B
Total Equity: $11.62B
ROIC (Profit from all invested capital)
HEX
NOPAT / Invested Capital
29.2%
Operating Income: $4.07B
Tax Rate: 25.0%
Equity: $11.62B
Total Debt: $3.45B
Cash: $4.63B
Current Ratio (Can it pay short-term bills)
HEX
Current Assets / Current Liabilities
1.29
Current Assets: $15.13B
Current Liabilities: $11.69B
Debt/Equity (Leverage — debt vs equity)
HEX
Total Debt / Total Equity
0.30
Short-Term Debt: $372.94M
Long-Term Debt: $3.07B
Total Debt: $3.45B
Total Equity: $11.62B
Rev/Share (Top-line per share)
HEX
Revenue / Shares Outstanding
$7.47
Revenue: $24.95B
Shares: 3,342,000,000
Book Value/Share (Net assets per share)
HEX
(Total Assets - Total Liabilities) / Shares
$3.48
Total Equity: $11.62B
Shares: 3,342,000,000
FCF/Share (Real cash generated per share)
HEX
(Operating Cash Flow + CapEx) / Shares
$0.96
Operating CF: $3.47B
CapEx: -$277.23M
Shares: 3,342,000,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
TD
Last Annual Dividend / Stock Price
3.1%
Last Dividend: $0.32
Stock Price: $10.38
Payout Ratio (Earnings paid out as dividends)
HEX
Dividends Paid / Net Income
33.6%
Dividends Paid: -$1.01B
Net Income: $3.00B
Industry Benchmarks
Last run: Aug 26, 2026 6:07am
Compares ERIC against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Income Statement (Annual)
Last updated: Aug 26, 2026 6:02am (42d ago)
Metric 2021 2022 2023 2024 2025
Revenue $24.5B $28.6B $27.8B $26.1B $24.9B
Cost of Revenue $13.9B $16.7B $17.0B $14.6B $13.1B
Gross Profit $10.6B $11.9B $10.7B $11.5B $11.9B
Operating Expenses $7.3B $9.1B $12.9B $11.1B $7.8B
Operating Income $3.3B $2.8B -$2.1B $454.6M $4.1B
Net Income $2.4B $2.0B -$2.8B $2.1M $3.0B
EBITDA $4.2B $3.9B -$966.5M $1.5B $5.0B
EPS $0.72 $0.59 $-0.84 $0.00 $0.90
EPS (Diluted) $0.72 $0.59 $-0.84 $0.00 $0.90
Balance Sheet (Annual)
Last updated: Aug 26, 2026 6:00am (42d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $5.7B $4.0B $3.7B $4.6B $4.6B
Total Current Assets $18.4B $18.3B $16.3B $16.3B $15.1B
Total Assets $32.2B $36.8B $31.3B $30.8B $29.4B
Current Liabilities $13.4B $15.3B $13.6B $13.9B $11.7B
Long-Term Debt $2.3B $2.8B $3.1B $3.4B $3.1B
Total Liabilities $20.9B $22.8B $21.0B $21.0B $17.8B
Total Equity $11.3B $14.1B $10.3B $9.8B $11.6B
Retained Earnings $7.1B $9.0B $5.3B $4.5B $6.9B
Cash Flow (Annual)
Last updated: Aug 26, 2026 6:00am (42d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow $4.1B $3.3B $756.5M $4.9B $3.5B
Capital Expenditure -$386.1M -$471.9M -$347.5M -$246.7M -$277.2M
Free Cash Flow $3.7B $2.8B $409.0M $4.6B $3.2B
Acquisitions (net) -$41.0M -$5.5B -$159.7M -$41.8M -$115.8M
Net Debt Issued / (Repaid) $220.4M -$555.9M $1.2B -$1.3B -$331.0M
Dividends Paid -$726.2M -$887.0M -$959.7M -$973.3M -$1.0B
Stock Buybacks — — — — —
Net Change in Cash $1.1B -$1.7B -$333.0M $916.5M $4.3M
Growth Trends (YoY %)
Last updated: Aug 26, 2026 6:02am (42d ago)
Metric 2022 2023 2024 2025
Revenue Growth +16.9% -3.0% -5.9% -4.5%
Gross Profit Growth +12.5% -10.3% +7.6% +3.0%
Operating Income Growth -15.0% -175.2% +121.2% +795.8%
Net Income Growth -17.5% -241.2% +100.1% +142,040.0%
EBITDA Growth -7.6% -124.7% +256.3% +231.7%
Dividend History (Last 20)
Last updated: Aug 25, 2026 7:47am (43d ago)
Date Dividend Declaration Record Payment
2026-04-02 $0.17 — — —
2025-09-29 $0.15 — — —
2025-03-27 $0.13 — — —
2024-10-02 $0.13 — — —
2024-04-04 $0.13 — — —
2023-09-28 $0.12 — — —
2023-03-30 $0.13 — — —
2022-09-29 $0.12 — — —
2022-03-30 $0.13 — — —
2021-09-30 $0.12 — — —
2021-03-31 $0.12 — — —
2020-10-01 $0.08 — — —
2020-04-01 $0.07 — — —
2019-03-28 $0.11 — — —
2018-04-02 $0.12 — — —
2017-03-30 $0.11 — — —
2016-04-14 $0.46 — — —
2015-04-15 $0.39 — — —
2014-04-14 $0.46 — — —
2013-04-10 $0.42 — — —
0Company Classification 1Industry Landscape 2Company Momentum 3Forward Projection 4aDCF Valuation 4bEarnings Power Value 4cAnchored PE 4dReverse DCF 4eRevenue-Based DCF 4fAnchored P/S 4gScenario Analysis 4hDividend Discount Model 4iBook Value Analysis 4jInsider Activity 4fCash Flow Quality 4gDebt Maturity Risk 4hMacro Environment 4iSector Intelligence 4jRevenue Confidence 4kSensitivity Analysis 4lSector Demand Cycle 5AI Investigation 5bThesis Evaluation 6Valuation Synthesis
computed not applicable not yet run 16 computed · 6 not applicable · 2 not yet run
Risk : Reward — upside vs downside from this company's own quarters
Computed 2026-08-27 02:35
Why there is no ratio: No measured quarterly trajectory: this filer has no quarterly statements we can read (annual-only or foreign filer), so there is nothing honest to stress.
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for ERIC — it's generated by the pipeline (market-narrative step).
Growth Outlook
Analyzed 2026-08-26 06:32

The question every valuation on this page silently assumes: is this company likely to grow? Judged forward — the business, its category, the world — against what's already printed.

Stalling Top line is flat-to-down against a category expanding ~4-5%, so Ericsson is losing share; earnings power is genuinely repairing on gross margin and cost-out, which keeps this a stall rather than a structural shrink. conf 6/10
Share loss Category growing · Category is expanding (median recent growth +4.4%, industry YoY +5.3%) while Ericsson's revenue fell -4.5% YoY on a -5.2% multi-year CAGR — a ~9.8pp negative gap. Part is FX translation and the India digestion cycle, but the persistence across years points to Ericsson's sub-segment (mobile RAN) lagging the datacenter/optical-led parts of the category, plus real unit share pressure from Nokia and Chinese suppliers.
Next 2 quarters
Holding
Contracted North American programs plus easier prior-year comps should hold sales roughly flat organically, with margins the bright spot. FX translation into USD ADRs and lumpy charges remain the wildcards; nothing in the pipeline suggests a step-up in volume.
≈ inline with expectations
Year 1
Holding
Full-year shape is flat-to-slightly-down sales with rising operating income: mix toward North America and software, continued cost-out, no new geographic buildout cycle to lean on. India and parts of Europe still absorb prior capacity.
≈ inline with expectations
Years 2–3
Holding
Structurally, RAN is a mature replacement market, but Ericsson's earnings power should hold rather than erode: fewer permitted competitors in Western markets, a leaner cost base, and software/services attach that is stickier than hardware. The share-loss gap versus the wider category is real but reflects segment mix more than franchise decay, so I do not see persistent contraction of earnings power.
↑ above expectations
The creme: each rung's call measured against what's already printed (vs analyst estimates · vs guidance / FY consensus · vs price-implied growth) — expectations in print are already in the price, so only the variant margin can pay. Hover a rung's chip for the margin read.
Growth drivers
54 Gross margin and cost-out driving earnings power ahead of sales — Recent earnings YoY is optically explosive (off an impairment-depressed base), but the underlying mechanism is real: mix shift toward higher-margin North American RAN and software, plus multi-year headcount and services restructuring. Earnings power can grow for several quarters even with flat revenue.
44 North America RAN modernization contracts — Large multi-year US carrier programs (open/cloud RAN vendor consolidation) give visible, contracted volume and favorable mix. This is the single largest swing factor in Ericsson's sales line and it is currently a positive.
27 Category in expansion phase — Communication Equipment demand score 2, phase expansion, category median recent growth +4.4% and industry recent YoY +5.3% vs -0.3% long-term. A rising tide limits downside even for a share loser and creates optionality if Ericsson's mix normalizes.
9 Network APIs / enterprise optionality — Aduna-style API aggregation and dedicated enterprise networks are small today but are the only mechanism by which Ericsson escapes pure carrier-capex dependence. Not yet material to the P&L; treat as an option, not a driver of the next year.
Growth risks
65 Measurable share loss — Company recent YoY -4.5% vs industry +5.3% — a ~9.8pp gap, and a -5.2% multi-year revenue CAGR. Even allowing for FX translation and India's post-buildout air pocket, the shape is a mature vendor whose served market (mobile RAN) is growing slower than the broader comm-equipment category being lifted by datacenter/optical demand.
57 RAN market structurally flat; capex is lumpy — Global 5G coverage buildout is past peak in most large markets; incremental spend is densification and software upgrades, which is lower-dollar per site. Carriers under rate pressure (10y 4.7, macro headwinds) defer rather than accelerate.
40 Price competition from Nokia and Chinese vendors — Industry operating margins compressed -3.1pp over 3 years and industry earnings CAGR is -5.6%, evidence that gross-margin gains are being competed away below the line. Ericsson's margin repair is partly self-help and therefore finite.
28 Earnings volatility / one-off charges — Estimate record is erratic — a -150% EPS miss in the newest print alongside prior beats. Restructuring, impairments, tariff and FX effects make individual quarters unforecastable, which skews near-term surprise risk downward.
The world's connectivity capex dollar is migrating from radio access to AI datacenter fabric, optics and power — that is where the category's +5% is coming from, and Ericsson barely participates. Offsetting: geopolitical exclusion of Chinese vendors in Europe, Japan, India and the US preserves Ericsson as one of two or three acceptable Western RAN suppliers, and carriers consolidating to fewer vendors favors scale incumbents. Rates near 4.7% keep telco balance sheets disciplined, so expect steady modernization spend rather than a new investment cycle. Net: a defensible, mature franchise inside a growing category it does not lead.
Growth position composite -24
ShrinkingStallingHoldingGrowingAccelerating
50Next 2 quarters · Holding
50Year 1 · Holding
50Years 2–3 · Holding
-24Composite (−100…+100)
A research prediction, not advice. Forward-graded: each rung is scored against the prints that follow it. Not an input to the GEM designation — track record first.
Claude Reading
Independent analyst synthesis · claude-opus-4-7 · generated 2026-08-26 06:18:33
Verdict Modestly undervalued — fair value $12-13 vs $10.38; the 47.6% gross margin and 29% ROIC are being priced as if they're cyclical peaks when they look structural. Own it for the 3.1% yield and Open RAN optionality; trim if Q4 shows margin reversion below 14% operating.

Looking at the raw numbers first: revenue has declined from $28.6B (2022) to $24.95B (2025), a -5.2% CAGR, but the composition of that decline tells the story. Gross margin expanded from 38.6% in 2023 to 47.6% in 2025 — a 900bp move that is not cyclical noise, it's mix shift plus the exit of low-margin managed services and the North American 5G RAN dominance following the AT&T Open RAN win. Operating margin went from -7.7% (2023 impairment year) to 16.3%. FCF at $3.2B on a $34B market cap is a 9.4% FCF yield, and the balance sheet is genuinely clean: $4.63B cash vs $3.45B debt, net cash position. ROIC of 29% on a mature infrastructure vendor is remarkable and, if durable, means the market's 11x P/E is mispricing the quality of the earnings stream.

The synthesis composite fair value of $8.75 strikes me as anchored to trailing revenue decline and ignoring the margin regime change. If you normalize $25B revenue at a 14-15% sustained operating margin (below current 16.3%, above trough), you get ~$3.5B in operating income; taxed at 22% that's ~$2.7B, which supports today's earnings. At a peer-appropriate 13-14x — Nokia trades ~15x, and Ericsson has better ROIC now — fair value is $11.50-12.50, not $8.75. The market forces model's "managed decline" framing is the contrarian argument worth taking seriously: revenue is down 13% cumulatively from 2022, and if the FCF surge is one-time working capital release (very possible given Vonio-related restructuring and the Cradlepoint integration lapping), then the 179.6% FCF CAGR is a mirage. That's the crux — is $3.2B FCF the new run rate or a 2025 bulge?

Where I dissent from the models: the pre-flight thesis says "no premium for optionality" and treats this as ex-growth, but the AT&T $14B Open RAN contract and the emerging enterprise wireless/private 5G segment (via Cradlepoint) are real optionality that the market is essentially getting for free at 6.5x EV/EBITDA. The narrative model calls it "uninspiring" — correct as sentiment, wrong as investment logic; uninspiring at 6.5x EV/EBITDA with net cash and 29% ROIC is exactly the setup value investors want. The bear case (Chinese competition, Nokia pressure, capex cycle downshift) is real but priced in — you don't get to 1.36x sales and 11x earnings on a company with these returns unless the market has already discounted structural decline. Contrarian counter: telco capex has been in a well-documented trough since mid-2023; India buildout is lapping, but the next cycle (6G groundwork, satellite/terrestrial convergence, AI-driven RAN) is 2026-2027, and Ericsson is under-owned going in.

Where the data is thin: I don't have quarterly trajectory, which matters enormously for a cyclical — the whole thesis hinges on whether Q3/Q4 2025 showed sequential revenue stabilization or continued decline. The FCF quality question is unresolved without a working capital bridge. Insider activity is absent from the file. The 142,040% earnings YoY is a base-effect artifact from the 2024 near-zero NI and should be ignored. My read: synthesis's $11.13 signal-adjusted target is directionally right but understates the case; I'd put fair value at $12-13 if margin durability holds, $9 if 2025 was peak margin. The asymmetry favors ownership at $10.38 given the 3.1% dividend yield pays you to wait, and the net cash balance sheet caps downside. I partially agree with the synthesis (upside exists) but think the magnitude is larger than +7%; the models are anchored too heavily to revenue decline and not enough to the ROIC/margin regime shift.

GPT Reading
Independent reading · gpt-5.4 · generated 2026-08-26 06:18:51
Verdict Fairly valued around $10.38 — attractive on 2025 cash flow, but the stock already assumes the margin recovery is durable despite a multi-year shrinking revenue base; I’d need proof of growth or sustained 14%+ operating margins to pay above $12.

What jumps out is not growth but the violence of the margin swing. Revenue has fallen four straight years from $28.62B in 2022 to $24.95B in 2025, a roughly 13% decline, yet operating income went from -$2.14B in 2023 to $4.07B in 2025 and net income from essentially breakeven in 2024 to $3.00B in 2025. That means the current valuation is sitting on a “shrink to grow earnings” story: 2025 operating margin reached 16.3% on a 47.6% gross margin, versus just 1.7% operating margin in 2024 and negative 7.7% in 2023. I do not read that as a normal mature-earner profile; I read it as a company that has repaired profitability much faster than revenue has stabilized. When a business with declining sales suddenly prints $3.20B of free cash flow on only $277M of capex, the first question is not “how cheap is 11.3x earnings,” it is “how repeatable is this earnings base?”

The balance sheet gives Ericsson real room to maneuver: $4.63B of cash against $3.45B of debt is net cash, debt/equity is only 0.30, and the dividend at a 3.1% yield with a 33.6% payout ratio is not strained by reported 2025 earnings. EV/EBITDA of 6.5x also looks optically inexpensive for a global telecom equipment incumbent. But the raw income statement history argues against simply annualizing 2025. Over 2021-2025, revenue is basically flat to down from $24.49B to $24.95B despite the 5G cycle, and 2022 was actually the high-water mark at $28.62B. That is a poor backdrop for assigning even a market multiple to peak-ish margins. If 2025 is the new normalized earnings power, the stock is cheap; if 2025 is a recovery year flattered by cost reset and working-capital release while the top line remains structurally pressured, 11x earnings is not obviously a bargain at all. My own read leans to the latter: this is a decent business in a challenged market, not a compounding franchise.

The biggest contradiction in the supplied models is that they sound almost comfortingly stable while the actual data are anything but stable. A “steady compounder” does not post revenue contraction of 5.2% CAGR alongside net income of -$2.79B, then $2.1M, then $3.00B in consecutive years. Nor do I fully accept the mild bullishness implied by a small discount to fair value when the business has not shown durable demand growth. Price/sales of 1.36x and price/book of 2.9x are not demanding in isolation, but they are not distressed either for a company whose main proof point right now is restored margins rather than restored growth. At $33.98B market cap, investors are already capitalizing Ericsson as a credible high-single- to low-double-digit margin operator; that seems fair enough. I can justify the current price if operating income stays around $3.5B-$4.0B, but I do not see enough evidence in the revenue line to underwrite much more than that.

The best argument against my caution is straightforward: 2025 may be the first clean look at the post-restructuring Ericsson, and the market may still be anchored on 2023-2024 messiness. Gross profit rose to $11.88B in 2025 from $11.53B in 2024 despite lower revenue, showing mix/pricing improvement. Operating cash flow of $3.47B and free cash flow of $3.20B are too large to dismiss, especially with such light capex needs. ROE of 25.8% and ROIC of 29.2% are elite if even approximately sustainable, and a net cash balance sheet limits downside. On that framing, 11.3x earnings and 6.5x EV/EBITDA are simply too low for a global infrastructure vendor that has already absorbed the downturn and can now harvest cash. I weigh that case less heavily because the historical volatility suggests these returns are not yet proven through a full cycle, and because declining revenue in telecom equipment usually catches up with margins eventually if end-market capex does not reaccelerate.

What would change my mind is simple. If Ericsson can put up even low-single-digit revenue growth off the $24.95B base while holding gross margin near 47% and operating margin above 14% for another year, then 2025 stops looking like a rebound year and starts looking like a durable new baseline; in that case the stock would look undervalued even above $10.38, with room toward $12-$13. Conversely, if revenue remains down and operating income slips back toward the 2022 level of $2.85B or worse, then the current multiple is too generous for a no-growth, cyclical vendor and fair value is more like $8-$9. The next proof point is not another cost-cutting quarter; it is whether profitability can persist without further help from contraction.

Grok Reading
Independent reading · grok-4.5 · generated 2026-08-26 06:19:31
Verdict Modestly undervalued at $10.38 — ~9.4% FCF yield, 11× earnings on restored $3B NI, net cash, with fair value nearer $12–13 if 16% op margins hold

Ericsson’s 2025 numbers mark a genuine earnings reset, not a cosmetic one. Revenue fell again to $24.95B (−4.5% YoY, −5.2% CAGR from the 2022 peak of $28.62B), yet operating income snapped to $4.07B and net income to $3.00B after the 2023 wipeout (−$2.79B) and the near-zero 2024 result ($2.1M). Gross margin hit 47.6% and operating margin 16.3%—levels that exceed the prior mid-cycle years of 2021–22—while free cash flow printed $3.20B on only $277M of capex. That is a ~9.4% FCF yield on the $34B market cap, backed by a net-cash balance sheet ($4.63B cash versus $3.45B debt) and a 3.1% dividend covered at a 34% payout. At 11.3× trailing earnings, 6.5× EV/EBITDA and 1.3× sales, the market is still pricing a structurally impaired, low-single-digit grower; the data instead show a restructured mature earner that has already restored mid-teens margins and high-20s ROIC (29%) and ROE (26%) while remaining net-cash positive.

The quantitative models understate how clean the cash conversion is and overstate residual cyclical risk relative to the current multiple. The valuation composite’s $11.13 signal-adjusted fair value (+7%) is directionally right but timid: a 9%-plus FCF yield with fortress liquidity and a sustainable dividend leaves little room for the “managed decline” framing. Market Forces’ claim of “7× earnings” and “unsustainable FCF quality” simply does not match the 11× P/E or the $3.2B FCF that converted nearly 1:1 from net income. Mix shift toward software and services, visible in the gross-margin expansion even as top-line contracted, is the more coherent explanation than one-time cost cuts alone.

The strongest opposing case is straightforward and must be taken seriously. Top-line has now declined three consecutive years; if telco capex has structurally downshifted and share continues to leak to Nokia and Chinese vendors, the 16% operating margin is a peak-of-restructuring artifact rather than a new mid-cycle floor. 2024’s essentially zero net income is a reminder how quickly this business can crater when volumes and pricing compress together. An opponent would also note that the 179% FCF CAGR is almost pure recovery math from a depressed base, and that revenue confidence remains only “adequate” with insufficient quarterly trend data. Those points justify a discount to a clean industrial compounder; they do not justify treating 11× earnings and 6.5× EBITDA on $3B of net income and $3.2B of FCF as full value when the balance sheet carries no leverage risk.

A sustained return to positive revenue growth (even low-single-digit) across the next two reported halves would confirm the margin structure is durable and push the stock toward the mid-teens; conversely, another 5%+ revenue decline accompanied by operating margin falling back below 10% would invalidate the earnings-power thesis and re-rate the name toward single-digit multiples. Until one of those paths clarifies, the asymmetric setup at $10.38 favors the long side on cash-flow and balance-sheet grounds.

Qwen Reading local experiment · off-panel
Independent reading · qwen3.8:27b on the local GPU · generated 2026-08-28 15:57:24 · 40.5s (77.3 tok/s) · replay of 2026-08-26 panel
Fairly Valued · conviction 3/5 · bull 5/10
followed the VERDICT/STANCE contract
Verdict Fairly valued at $10.38 — the 11.3x P/E on a 2025 profit that is largely a cost-cutting artifact in a 5%-revenue-decline environment is reasonable, the $3.2B FCF and net-cash balance sheet provide a real floor near $9, and the 3.1% dividend makes it a hold rather than a buy; upside to $11–$12 requires revenue stabilization that the data does not yet support.

The number that should make you stop and think is not the $3.00B net income in 2025 — it's the revenue line. Ericsson has now posted declining revenue for three consecutive years: $28.62B in 2022, $27.76B in 2023, $26.13B in 2024, $24.95B in 2025. That's a 12.8% cumulative shrinkage in the top line over three years, and the most recent year-over-year print is still -4.5%. Against that backdrop, the operating margin went from -7.7% in 2023 to 1.7% in 2024 to 16.3% in 2025. A 24-point operating margin swing in two years on a *shrinking* revenue base is not a growth story; it is a cost-amputation story. The 2023 loss of $2.79B and the 2024 near-zero net income of $2.1M were the restructuring trough, and 2025 is the first "clean" year after the cuts landed. The 142,040% earnings YoY growth rate in the momentum data is not a signal of acceleration — it is an artifact of dividing by a number close to zero. Anyone reading that as a growth inflection is misreading the data.

What I find genuinely impressive, and what the prior models underweight, is the capital return profile. Free cash flow of $3.20B on $24.95B revenue is a 12.8% FCF margin, and the capex of just $277M means the company is converting nearly all of its operating cash into distributable cash. ROIC of 29.2% and ROE of 25.8% are elite for a company in the communication equipment sector, and the balance sheet is fortress-like: $4.63B in cash against $3.45B in debt, a debt-to-equity ratio of 0.30, and a current ratio of 1.29. The 3.13% dividend yield at a 33.6% payout ratio is comfortably sustainable even if earnings halve. At $10.38, the stock trades at 1.36x sales, 6.5x EV/EBITDA, and 2.92x book. For a net-cash company generating $3.2B in FCF with a 29% ROIC, those multiples are not expensive. The valuation synthesis composite of $8.75 looks like it's anchoring to a revenue-decline DCF that doesn't fully credit the margin structure, and the signal-adjusted $11.13 is closer to where I'd land.

The strongest case against my read is the one a smart opponent would build around the capex number. $277M in capex for a company that designs and manufactures 5G radio access network hardware, baseband processors, and network software is extraordinarily low. Ericsson's R&D spend has historically been a meaningful share of revenue; if capex is this thin, the company is either running down its product pipeline or has already written off the next-generation investment. Nokia, Huawei, and the Chinese vendors are not standing still. A 16.3% operating margin achieved by cutting the cost base to the bone is a one-time benefit; you cannot cut your way to 20% operating margin on a revenue base that is shrinking 4-5% per year. If 2026 revenue lands at $23.5B and operating margin normalizes to 12% (still very good), operating income drops to roughly $2.8B, net income to about $2.1B, and the P/E stretches to 16x. At 10% operating margin, it's 19x. The 11.3x P/E only works if 16% is the permanent floor, and I don't believe it is. The FCF CAGR of 179.6% is also a mirage — it's the mathematical result of a 2023 loss year in the denominator, not a trajectory.

I weigh the bear case heavily but not fatally, because the cash is real and the balance sheet provides a genuine floor that the revenue-decline DCF doesn't fully capture. A company with $1.18B in net cash, $3.2B in annual FCF, and a 3.1% dividend is not going to be destroyed by a 4% revenue decline. The question is whether the 2025 profit level is a peak or a floor, and I think it's closer to a peak — but the downside is cushioned by the balance sheet and the dividend. The stock at $10.38 is not a value trap, but it is not a 30% upside opportunity either. It is a 11x-earnings, 12.8%-FCF-margin, net-cash infrastructure company in a slowly shrinking market, and that's exactly what the price says.

What would flip me: a single quarter where revenue growth turns positive — even +1% YoY — would validate that the 5G/network-modernization capex cycle has a second leg and that the cost cuts are a margin tailwind rather than a one-time event. Conversely, if the next two quarters show revenue below $6.0B (implying a $24B annualized run rate) and operating margin compressing below 13%, the 2025 print was a peak and the stock should trade closer to $8.50–$9.00. A major order backlog disclosure or a concrete 6G/edge-computing revenue line item would also change the framework entirely.

Experiment only: this reading is not a panel seat and feeds nothing — compare it against the Claude, GPT and Grok readings above.
Big-3 Panel — where each AI stands
Each AI above independently stated a direction (undervalued, fairly valued, or overvalued) and how strongly it believes it (conviction, 0–5). We combine those into a Bull-Bear Index on a 0–10 scale: 5 is neutral, 10 is maximum bullish (undervalued at full conviction), 0 is maximum bearish. We compute the score ourselves with the same arithmetic for every seat — the models never grade their own bullishness — so the three are directly comparable. Δ shows how far each seat sits from the panel average of 7.0; a large Δ marks the dissenting voice, usually the one worth reading.
Claude claude-opus-4-7 8.0
undervalued · conviction 3/5 · Δ +1.0 vs panel · self: 7.0
GPT gpt-5.4 5.0
fairly valued · conviction 4/5 · Δ -2.0 vs panel · self: 5.0
Grok grok-4.5 8.0
undervalued · conviction 3/5 · Δ +1.0 vs panel · self: 6.0
Advanced Analysis Forensic deep-dive · separate lenses
Separate reads — Company Quality (is it a great business?), Valuation (is it mispriced?), and General Sentiment (how macro + narrative are pushing it), kept deliberately apart · 2026-08-26 06:34:42
Delvantic - Cairn AI
Fair - starter only, wait for a dip 6/10
Ericsson is a real margin-recovery story trading at roughly deserved value - solid business, priced fair, no edge at $10.38.
The cruxWhether the 16% operating margin and $3.2B FCF are durable through the next telco capex cycle or revert toward the 2023 disaster - that single question decides if fair value is $12 or $8.
Forensic checks Derived mechanically from ERIC's filed financials — not from the AI lenses
Liquidity & RunwaySelf-Funding
DilutionStable Share Count
Earnings QualityHigh Earnings Quality
The four lensesswitch a tab for its full read — score + evidence
Company Quality
+25
Solid
edge √Σ 102 · risk √Σ 76 · conf 6/10

The core quality picture is a mature networking equipment vendor that took a bad 2023 (operating margin -7.7%, net loss of $2.79B tied to goodwill/Vonage issues) and has visibly rebuilt: 2025 revenue $24.95B with gross margin expanding to 47.6% (from 38.6% in 2023), operating margin recovering to 16.3%, and net income of $3.00B. Free cash flow at $3.20B on a 13% FCF margin is real and consistent with reported earnings, and the OCF/NI 463x figure reflects a low-NI base year rather than a distortion. Accruals at -7.5% of assets and Beneish M at -2.57 support that reported earnings are not being manufactured.

Strengths 4
m62
Margin recovery is real
Gross margin moved 38.6% to 47.6% over two years and operating margin swung from -7.7% to 16.3%, with $3.00B net income in 2025 confirming the restructuring took hold.
m55
Genuine self-funding cash generation
FCF of $3.20B in 2025 (and $4.63B in 2024) against $4.63B liquid cash and $1.18B net cash means no external capital dependency.
m45
Share count discipline
Diluted shares moved from 3.33B to 3.34B over five years (0.1% CAGR) — per-share value is not being eroded by SBC or issuance.
m40
Clean earnings-quality signals
Accruals -7.5% of assets, Beneish M -2.57, no mechanical red flags — reported profits are backed by cash.
Concerns 3
m55
Volatile recent history
Revenue has declined from $28.62B (2022) to $24.95B (2025) and the 2023 loss of $2.79B shows the business is exposed to cyclical/customer capex swings and M&A missteps.
m40
Altman Z 2.92 in grey zone
Not distressed, but not fortress — reflects a capital-intensive business with modest net cash cushion ($1.18B on a $34B cap) rather than a balance-sheet powerhouse.
m35
Top-line still shrinking
2025 revenue $24.95B is below every year since 2021 ($24.49B) — margin gains are doing the heavy lifting, not growth.
This is a credible mature-earner recovery story on the operating side — margins have snapped back convincingly, cash conversion is honest, and management hasn't papered over anything with share issuance. But I can't call it Strong when revenue keeps drifting down and the business just posted a $2.79B loss two years ago; that kind of volatility in a capex-driven equipment vendor is a real quality ceiling. Solid, improving, but not yet proven durable through a full cycle.
Verify before trusting this (5)
  • Customer concentration among top telecom operators and geographic revenue mix (North America vs. rest of world)
  • Status and any residual impairment exposure from the Vonage acquisition
  • Nature of the 2023 charges — one-time goodwill/restructuring vs. structural
  • Pension and lease obligations behind the grey-zone Altman Z
  • Order book / backlog trajectory to test whether 2025 margin gains are sustainable into a still-soft revenue line
Valuation / Mispricing
-20
Fairly Valued
edge √Σ 40 · risk √Σ 60 · conf 6/10
price $10.38 vs signal-adjusted FV $11.13, ~7% gap - essentially fair given method dispersion ($2.36 EPV to $11.95 DCF). attractive below $8.75

The synthesis pegs signal-adjusted fair value at $11.13 against a $10.38 price - about 7% upside, which is inside the noise band for a cyclical telecom-equipment vendor. The DCF at $11.95 sits modestly above price, while the EPV floor at $2.36 is essentially a disaster scenario reflecting the volatile margin history (including the $2.79B loss two years ago). The composite FV of $8.75 is actually below spot, so the 'upside' is entirely dependent on giving weight to the more optimistic DCF path. That is a fragile setup: you're paying roughly deserved value for a Solid-but-not-Strong business whose earnings stream has whipsawed. Quality is real (clean cash, honest accounting, high earnings quality), and that supports a deserved value near the DCF - but it does not justify paying above it. Priced-in expectations look reasonable rather than heroic: modest 5G-tail revenue, stable-to-improving margins, and continued cash generation. Nothing screams cheap; nothing screams rich. Classic fairly-valued mature cyclical - the market appears to understand this story.

Cheap signals 2
m35
Modest upside to signal-adjusted FV
$10.38 vs $11.13 signal-adjusted FV is ~7% - real but thin, and swamped by the EPV-to-DCF dispersion.
m20
High earnings quality supports the DCF end of the range
Clean cash conversion and no dilution games mean the reported earnings feeding the DCF are trustworthy, tilting deserved value toward the upper method.
Rich / priced-in 2
m40
Composite FV sits below price
Composite FV of $8.75 is ~16% below the $10.38 price; the bullish read leans entirely on the DCF being right.
m45
EPV floor of $2.36 flags earnings volatility risk
An EPV that low reflects the multi-year margin whipsaw and the recent $2.79B loss - it warns that deserved value collapses if the capex cycle turns.
This is a hold-your-nose fair. At $10.38 against an $11.13 signal-adjusted FV and an $8.75 composite, I'm not being paid enough to underwrite a cyclical equipment vendor whose EPV floor is $2.36. I'd want it under $8.75 - roughly the composite - before I'd call it a real valuation opportunity, and closer to $7 to get a proper margin of safety on a business that lost $2.79B two years ago. Above $12 it's actively rich. Right here, it's just priced.
Verify before trusting this (4)
  • Mobile Networks segment gross margin trajectory and any one-off restructuring items
  • 2024/2025 guidance on capex cycle recovery and North America carrier spend
  • Vonage impairment/goodwill status and any further writedowns
  • FCF conversion trend and net cash position vs pension/lease obligations
General Sentiment
+0
Balanced
tail √Σ 56 · head √Σ 56 · conf 6/10

ERIC is the definition of a low-pressure sentiment setup right now. The narrative is a steady-compounder with minimal intensity and low cult coefficient - nobody is trading this on story. The tape is mildly risk-on (+28) but with beta 0.5 the lift barely reaches this name, and the offsetting macro-headwind context (10y 4.7%, mkt PE 25.7) is similarly muted for a defensive telecom-equipment vendor. What little pressure exists is quietly constructive: strong 3-year relative momentum (+22pp), improving leverage (D/E 0.48 to 0.30), and a routine buyback press release keeping the flow-of-funds friendly. Against that, the bear narrative - cyclical telco capex, Nokia and Chinese competition, lost mindshare to cloud/AI stories - is the reason this stock gets no multiple premium and drifts off the sentiment radar in an AI-obsessed tape. Net: the AI/cloud narrative rotation is a soft, persistent headwind on mindshare, but the low beta, buyback cadence, and durable (if boring) 5G-infrastructure story roughly offset it. Balanced, with a whisper of tailwind from momentum.

Tailwinds 3
m30
Mildly risk-on tape, muted by low beta
Regime score +28 is a modest tailwind, but at beta 0.5 ERIC captures only a fraction of it. Real but ordinary.
m40
Quiet positive momentum + buyback cadence
3-year relative outperformance of +22pp and a routine weekly buyback release keep the technical/flow backdrop supportive without needing a story.
m25
Durable, low-intensity 5G-infra narrative
The steady-compounder framing is durable even if unloved; it provides a floor against narrative-driven selling because expectations are already low.
Headwinds 3
m40
Mindshare loss to AI/cloud narratives
In a tape obsessed with AI infrastructure, a legacy telecom-equipment vendor gets no narrative premium and quietly de-rates on relative attention terms.
m30
Rates/valuation macro overhang
10y at 4.7% and market PE 25.7 create a general equity headwind, but ERIC's defensive profile and low beta blunt the impact.
m25
Cyclical telco-capex bear frame lingers
The bear story of slowing 5G capex and Chinese/Nokia pricing pressure caps analyst enthusiasm and keeps the stock off growth-manager buy lists.
This is one of the lowest-pressure sentiment setups I see - a boring, low-beta, durable-narrative name that the market has largely stopped arguing about. The mild risk-on tape and steady buyback flow give a whisper of tailwind, but the AI-narrative vacuum around telecom equipment is a persistent, low-grade headwind on mindshare. Net-net it lands balanced, with the tape not really doing anything to this stock right now - fundamentals will have to do the work.
Verify before trusting this (4)
  • Any shift in global telco capex guidance from major carriers - would swing the narrative sharply
  • Sector rotation into defensive/value away from AI mega-caps - would be a direct tailwind for ERIC
  • Analyst target revisions after next earnings - tone is currently sleepy and could break either way
  • Escalation of Nokia/Huawei competitive commentary that could reignite the bear frame
The market-wide tape + this name's exposure to it (beta / sector / narrative durability). Context on the non-fundamental pressure — not a call on the business or the price. processId: detail-general-sentiment
Growth Outlook
-24
Stalling
edge √Σ 75 · risk √Σ 99 · conf 6/10

The world's connectivity capex dollar is migrating from radio access to AI datacenter fabric, optics and power — that is where the category's +5% is coming from, and Ericsson barely participates. Offsetting: geopolitical exclusion of Chinese vendors in Europe, Japan, India and the US preserves Ericsson as one of two or three acceptable Western RAN suppliers, and carriers consolidating to fewer vendors favors scale incumbents. Rates near 4.7% keep telco balance sheets disciplined, so expect steady modernization spend rather than a new investment cycle. Net: a defensible, mature franchise inside a growing category it does not lead.

Growth drivers 4
m54
Gross margin and cost-out driving earnings power ahead of sales
Recent earnings YoY is optically explosive (off an impairment-depressed base), but the underlying mechanism is real: mix shift toward higher-margin North American RAN and software, plus multi-year headcount and services restructuring. Earnings power can grow for several quarters even with flat revenue.
m44
North America RAN modernization contracts
Large multi-year US carrier programs (open/cloud RAN vendor consolidation) give visible, contracted volume and favorable mix. This is the single largest swing factor in Ericsson's sales line and it is currently a positive.
m27
Category in expansion phase
Communication Equipment demand score 2, phase expansion, category median recent growth +4.4% and industry recent YoY +5.3% vs -0.3% long-term. A rising tide limits downside even for a share loser and creates optionality if Ericsson's mix normalizes.
m9
Network APIs / enterprise optionality
Aduna-style API aggregation and dedicated enterprise networks are small today but are the only mechanism by which Ericsson escapes pure carrier-capex dependence. Not yet material to the P&L; treat as an option, not a driver of the next year.
Growth risks 4
m65
Measurable share loss
Company recent YoY -4.5% vs industry +5.3% — a ~9.8pp gap, and a -5.2% multi-year revenue CAGR. Even allowing for FX translation and India's post-buildout air pocket, the shape is a mature vendor whose served market (mobile RAN) is growing slower than the broader comm-equipment category being lifted by datacenter/optical demand.
m57
RAN market structurally flat; capex is lumpy
Global 5G coverage buildout is past peak in most large markets; incremental spend is densification and software upgrades, which is lower-dollar per site. Carriers under rate pressure (10y 4.7, macro headwinds) defer rather than accelerate.
m40
Price competition from Nokia and Chinese vendors
Industry operating margins compressed -3.1pp over 3 years and industry earnings CAGR is -5.6%, evidence that gross-margin gains are being competed away below the line. Ericsson's margin repair is partly self-help and therefore finite.
m28
Earnings volatility / one-off charges
Estimate record is erratic — a -150% EPS miss in the newest print alongside prior beats. Restructuring, impairments, tariff and FX effects make individual quarters unforecastable, which skews near-term surprise risk downward.
vs expectations: ~6m inline · 1y inline · 2-3y above
The forward growth verdict — is the business itself likely to grow (next 2 quarters / year 1 / years 2–3), judged against its category and against printed expectations. The full horizon ladder + creme renders on the Growth Outlook card above. Not a call on the price (Valuation owns that) or the tape (Sentiment owns that).
Please log in to view trade setups
The Augustus trade-setup read is a members feature.
Log in
Lenses kept deliberately separate — Company Quality (price-agnostic), Valuation (price-conditional), General Sentiment (non-fundamental macro/narrative pressure), and Growth Outlook (the forward growth verdict). The scores are not blended. Filing-level items (convertibles, lock-ups, customer concentration) are v2 — see each lens's "verify."
Price Prediction
Higher +8.0% v0.6.0 View full prediction →

When we made this prediction on Aug 26, 2026, ERIC was $10.00. We expect it to be $10.80 by Feb 2027, and we consider it great value under $8.75. This is an early model (v0.6.0) — the direction is more reliable than the exact price. Made Aug 26, 2026.

Price when predicted$10.00
Our estimate for Feb 2027$10.80+8.0%
Great value below$8.75
Price history shown (6 Months)

Blue is our prediction, starting the day we made it. Grey is a slower route to the same place — the same destination, taking longer. Black is the actual price, so you can see how we are doing.

Community AI Feedback
No community reviews yet for ERIC. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
v1.1.760 · f4b58a28 · 2026-10-07 20:07:48