Epiroc AB

By default your notes are visible only to you.

186.6

52-week range

277.5

274.7

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

2.4 %

Dividend Yield TTM

1.4 %

Market cap

332,147

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

Price / Book TTM

7.2

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(21.7)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

29.9 %

53.7 %

229.2 %

Free cash flow per share growth

4.4 %

22.2 %

74 %

Earnings per share growth

(1.8) %

58.7 %

141 %

Founded: 2,018

Employees: 19,042

Business Summary:Epiroc AB (publ), together with its subsidiaries, develops and produces equipment for use in surface and underground applications in Sweden. It operates through Equipment & Service and Tools & Attachments segments. The Equipment & Service segment provides equipment and solutions for rock drilling, mechanical rock excavation, rock reinforcement, loading and haulage, exploration drilling, and ventilation systems, as well as drilling equipment for water and energy; and related spare parts, services, and solutions. This segment also provides solutions for automation, digitalization, and electrification. The Tools & Attachments segment offers rock drilling tools and hydraulic attachments that are used primarily for drilling, deconstruction, recycling, and rock excavation. The company was founded in 1873 and is headquartered in Nacka, Sweden.

Fair Value Reference Estimate