Turbo-charge your stock research journey with our AI-powered Filings Search tool. Try now for FREE!
TELIA.ST
Telia Company AB
Price:  
30.55 
SEK
Volume:  
7,480,132
Sweden | Diversified Telecommunication Services

TELIA.ST DCF Valuation - Growth Exit 5Y

-38.7 %
Upside

The Discounted Cash Flow (DCF) valuation of Telia Company AB (TELIA.ST) is 18.71 SEK. With the latest stock price at 30.55 SEK, the upside of Telia Company AB based on DCF is -38.7%.

Range Selected
WACC / Discount Rate4.4% - 7.7%6.0%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price3.31 - 92.4518.71
Upside-89.2% - 202.6%-38.7%
30.55 SEK
Stock Price
18.71 SEK
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

TELIA.ST DCF Valuation: Revenue & Expenses Forecast

(SEK in millions)Projections
12-202312-202412-202512-202612-202712-2028
Revenue88,78586,70492,00698,716103,241105,306
% Growth
2%-2%6%7%5%2%
Cost of goods sold(36,477)(34,909)(36,303)(38,172)(39,123)(39,108)
% of Revenue41%40%39%39%38%37%
Selling, G&A expenses(17,596)(17,184)(18,234)(19,564)(20,461)(20,870)
% of Revenue20%20%20%20%20%20%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(33,607)(32,819)(34,826)(37,366)(39,079)(39,861)
% of Revenue38%38%38%38%38%38%
Tax expense(1,099)(193)(285)(390)(494)(590)
Tax rate99%11%11%11%11%11%
Net profit61,5982,3573,2244,0844,877
% Margin0%2%3%3%4%5%