Ericsson (ERIC) Last Update 3/26/25
Related: NOK CSCO JNPR MSI
% of Stock Price
Revenue
Adjusted EBITDA
Free Cash Flow
Ericsson
$8.38
Trefis Price
N/A
$6.98
Market
26.16 Bil24.84 Bil23.59 Bil25.63 Bil26.14 Bil26.66 Bil27.20 Bil27.74 Bil28.29 Bil28.86 BilNetworksCloud Software & Services Enterprise & Others202220232024202520262027202820292030203105.00 Bil10.0 Bil15.00 Bil20.00 Bil25.00 Bil30.00 Bil35.00 BilRevenue ($)
5.88 Bil4.10 Bil5.80 Bil4.64 Bil4.19 Bil3.19 Bil3.14 Bil3.20 Bil3.26 Bil3.33 Bil-1.19 Bil-1.22 Bil-1.02 Bil-146 MilNetworksCloud Software & Services Enterprise & Others2022202320242025202620272028202920302031-2.00 Bil02.00 Bil4.00 Bil6.00 Bil8.00 BilAdjusted EBITDA ($)
3.83 Bil3.53 Bil2.51 Bil2.45 Bil2.49 Bil2.54 Bil2.64 Bil-121 MilNetworksCloud Software & Services Enterprise & Others2025202620272028202920302031-1.00 Bil01.00 Bil2.00 Bil3.00 Bil4.00 Bil5.00 BilFree Cash Flow ($)

TREFIS Analysis


Trefis Report
  1. Download Trefis Report

RECENT NEWS AND ANALYSIS

Potential upside & downside to trefis price

Ericsson Company

VALUATION HIGHLIGHTS

  1. Networks constitute 91% of the Trefis price estimate for Ericsson's stock.

WHAT HAS CHANGED?

  1. Latest Earnings - Q4'2024

Ericsson's Q4 2024 sales grew 1% year-over-year (y-o-y) to SEK 72.9 billion, with 54% growth in North America. In USD, sales of $6.77 billion missed the analyst consensus estimate of $6.93 billion. Ericsson reported an EPS of SEK 1.44 compared to SEK 1.02 same quarter last year. In USD, EPS of $0.13 missed the analyst consensus estimate of $0.19. Adjusted gross margin rose to 46.3% from 41.1% y-o-y, driven by substantial expansion in Networks and Adjusted EBITA margin improved to 14.1% from 11.4% a year ago, benefiting from higher gross income and cost actions. In addition, its free cash flow hit SEK 15.82B, driven by operational improvements.

Ericsson and rivals grappled with a weak telecom equipment market as operators postponed expensive network upgrades. This prompted companies like Ericsson to adopt cost-cutting measures and pivot to markets like the U.S. and India.

  1. Outlook
Ericsson expects first-quarter sales growth for Networks and Cloud Software and Services to be similar to the 3-year average seasonality and a first-quarter adjusted gross margin for Networks of 47%- 49%.

POTENTIAL UPSIDE & DOWNSIDE TO TREFIS PRICE

Below are key drivers of Ericsson's value that present opportunities for upside or downside to the current Trefis price estimate:

Networks

  • Network Revenues: Ericsson is one of the top players in the Mobile (Wireless) Infrastructure market. The division also contributes roughly 65% of the company's revenues. We estimate that revenues will increase from levels of about $15 billion in 2024 to close to $19 billion by 2031, driven by slightly higher spending on 5G equipment. However, if Ericsson is not able to achieve this, due to increased competition and its revenue drops to about $17 billion in the same time frame, there could be a downside of about 10% to our price estimate.
  • Networks EBITDA Margin: Margins for the networking division stood at 17% by 2024. We expect the metric to stabilise around similar levels by the end of our review period. However, if the metric falls to 15% due to competition from Chinese players, who are betting big on 5G technology, there could be a downside of about 10% to our price estimate. On the other hand, if the company boosts margins to 19% by the end of our review period, there could be an upside of close to 10% to our price estimate.

For additional details, select a driver above or select a division from the interactive Trefis split for Ericsson at the top of the page.

BUSINESS SUMMARY

Sweden-based Ericsson provides communication infrastructure, services, and software solutions to the telecom and other sectors. It operates through four segments: Networks, Cloud Software and Services, Enterprise, and Other.

SOURCES OF VALUE

Networks

Accounting for over 65% of Ericsson's overall revenues, Networks is the dominant division for the company. It is dominated by the Wireless division offering mobile communication equipment, including 3G and 4G/LTE solutions. Ericsson occupies the top spot in the global Wireless equipment market with about a 30% market share. It is positioned well to benefit from this $40 billion market over the short- to medium-term. The other products offered under this division are the fixed-line products for copper and fiber, microwave backhaul systems, and modems.

KEY TRENDS

The 5G Upgrade Cycle

Cellular Internet of Things connections running on 5G have surpassed 4 billion by the end of 2024, representing approximately 22% of global overall IoT connections. Ericsson is betting on next-generation technology to drive growth after posting mixed results over the last few years amid intense competition from Chinese equipment manufacturers and weaker spending by wireless carriers.

Equipment Modernization in Europe and Capacity Building in Asia

Ericsson's mobile equipment modernization drive in Europe is likely to improve profitability due to increased efficiency and lower costs. Also, a gradual shift from coverage projects to capacity-building projects is being done by the company. Increasing coverage in Asia, Europe, and Latin America has come at the cost of margins in the past couple of years, but as it reaches completion in the near term, profitability is expected to rise, which will help counter the stiff competition being provided by Chinese manufacturers such as Huawei and ZTE.

Hardware to Software Shift in Telecommunications Market

There has been an industry-wide shift in demand from hardware networking solutions to software-based ones in the long run. This poses an interesting challenge to traditional hardware-based players such as Ericsson, Cisco, and Juniper. However, Ericsson is showing adaptability with its increased focus on software and support solutions, where it is competing with many small and local service providers.