|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.706 EUR | +1.33% |
|
+8.36% | +56.25% |
| 01:19am | Ericsson lags profit expectations as AI demand drives up chip bill | RE |
| Apr. 16 | Nokia Forms Cybersecurity Partnership With Finland's Cinia | MT |
Company Valuation: Nokia Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 31,473 | 24,175 | 16,899 | 23,017 | 31,170 | 48,151 | - | - |
| Change | - | -23.19% | -30.1% | 36.2% | 35.42% | 54.48% | - | - |
| Enterprise Value (EV) 1 | 27,531 | 19,408 | 12,576 | 18,163 | 27,792 | 44,704 | 43,769 | 42,636 |
| Change | - | -29.51% | -35.2% | 44.42% | 53.02% | 60.86% | -2.09% | -2.59% |
| P/E ratio | 19.2x | 5.77x | 25.4x | 18.6x | 46.4x | 33.8x | 26.7x | 23.6x |
| PBR | 1.81x | 1.13x | 0.82x | 1.11x | 1.48x | 2.21x | 2.13x | 2.04x |
| PEG | - | 0x | -0.3x | 0.2x | -1x | 0x | 1x | 1.8x |
| Capitalization / Revenue | 1.42x | 0.97x | 0.76x | 1.13x | 1.57x | 2.34x | 2.26x | 2.18x |
| EV / Revenue | 1.24x | 0.78x | 0.57x | 0.9x | 1.4x | 2.18x | 2.05x | 1.93x |
| EV / EBITDA | 7.91x | 5.06x | 4.04x | 5.02x | 10.3x | 14.1x | 12.2x | 11.3x |
| EV / EBIT | 9.92x | 6.24x | 5.3x | 6.93x | 13.7x | 19.1x | 16.1x | 14.3x |
| EV / FCF | 13.3x | 22.2x | 18.9x | 8.99x | 19x | 25.3x | 21.9x | 18.1x |
| FCF Yield | 7.5% | 4.5% | 5.29% | 11.1% | 5.27% | 3.96% | 4.57% | 5.54% |
| Dividend per Share 2 | 0.08 | 0.12 | 0.13 | 0.14 | 0.14 | 0.1443 | 0.1543 | 0.1646 |
| Rate of return | 1.44% | 2.77% | 4.26% | 3.28% | 2.51% | 1.68% | 1.8% | 1.92% |
| EPS 2 | 0.29 | 0.75 | 0.12 | 0.23 | 0.12 | 0.2544 | 0.3218 | 0.3641 |
| Distribution rate | 27.6% | 16% | 108% | 60.9% | 117% | 56.7% | 47.9% | 45.2% |
| Net sales 1 | 22,202 | 24,911 | 22,258 | 20,279 | 19,904 | 20,534 | 21,350 | 22,086 |
| EBITDA 1 | 3,479 | 3,838 | 3,110 | 3,616 | 2,699 | 3,179 | 3,599 | 3,774 |
| EBIT 1 | 2,775 | 3,109 | 2,375 | 2,619 | 2,024 | 2,336 | 2,724 | 2,980 |
| Net income 1 | 1,623 | 4,250 | 665 | 1,277 | 651 | 1,374 | 1,738 | 2,033 |
| Net Debt 1 | -3,942 | -4,767 | -4,323 | -4,854 | -3,378 | -3,447 | -4,382 | -5,515 |
| Reference price 2 | 5.574 | 4.327 | 3.052 | 4.274 | 5.572 | 8.592 | 8.592 | 8.592 |
| Nbr of stocks (in thousands) | 5,646,452 | 5,587,016 | 5,537,060 | 5,384,608 | 5,593,993 | 5,604,171 | - | - |
| Announcement Date | 2/3/22 | 1/26/23 | 1/25/24 | 1/30/25 | 1/29/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.77x | 2.18x | 14.06x | 1.68% | 56.7B | |
| 27.65x | 5.59x | 14.51x | 1.96% | 334B | |
| 48.75x | 16.49x | 34.92x | -.--% | 202B | |
| 20.17x | 0.82x | 14.98x | 2.57% | 173B | |
| 30.96x | 10.84x | 26.6x | 0.52% | 132B | |
| 31.94x | 6.37x | 18.84x | 1.1% | 73.87B | |
| 113.07x | 11.43x | 53.55x | -.--% | 70.02B | |
| 66.97x | - | - | - | 62.89B | |
| 199.98x | 22.47x | 70.98x | -.--% | 63.63B | |
| 28.23x | 6.03x | 21.2x | 1.56% | 50.88B | |
| Average | 60.15x | 9.13x | 29.96x | 1.04% | 121.85B | |
| Weighted average by Cap. | 46.96x | 8.57x | 25.56x | 1.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NOKIA Stock
- Valuation Nokia Oyj
Select your edition
All financial news and data tailored to specific country editions
