Laviezan Research unites global students to better understand the finance world in microscope and macroscope, further promoting precise investing decisions. Founded in 2026 at the University of Bristol.
Rigorous, data-driven equity research — written to institutional standards from day one.
One of three global end-to-end mobile network vendors. Trading at a 22% EV/EBITDA discount to peers. Asymmetric risk/reward of $24.76 bull vs. $8.71 bear favours entry at current levels.
Initiating coverage on a leading oncology name. Pipeline valuation, peak sales modelling, probability-adjusted NPV, and clinical trial read-through risk.
Initiating coverage on a high-growth medical device company. Procedure volume forecasts, reimbursement risk, and competitive positioning across key geographies.
Built from the ground up with institutional discipline. Our research is independent, data-backed, and written without consensus pressure — exactly what boutique firms value.
Receive Our ReportsBe among the first to receive Laviezan Research reports and updates. We're just getting started — follow the journey from the beginning.
No spam. Unsubscribe at any time.
We believe that seeing markets in both microscope — the individual company, its cash flows, its competitive position — and macroscope — the cycle, the policy environment, the global forces — produces analysts who make sharper, more precise decisions.
Every report we publish is peer-reviewed, data-backed, and written with a clear investment thesis. We don't chase consensus — we build our own. And we're only just getting started.
Join early. Grow with us. Shape what Laviezan Research becomes.
One of three global end-to-end mobile network vendors. 22% EV/EBITDA discount to peers. Asymmetric upside. Full DCF + comps inside.
Initiating coverage on a leading oncology name. Pipeline valuation, peak sales modelling, probability-adjusted NPV, and clinical trial read-through risk.
Initiating coverage on a high-growth medical device company. Procedure volume forecasts, reimbursement risk, and competitive positioning across key geographies.
Ericsson is one of only three credible global end-to-end mobile network vendors in a structurally growing market. Trading at 7.9× NTM EV/EBITDA — a 22% discount to a peer group median of 10.1× — we believe the market is pricing in excessive risk around the telecom capex cycle and Open RAN disruption. Our analysis suggests the bear case is already more than reflected in the current price.
We initiate coverage with a BUY rating and a 12-month probability-weighted price target of $15.07, representing +31% upside. The asymmetric risk/reward — $24.76 bull vs. $8.71 bear — favours entry at current levels.
Ericsson is a Swedish multinational telecommunications equipment and services company headquartered in Stockholm. It is one of three vendors globally capable of delivering a complete, end-to-end mobile network — spanning radio access (RAN), core infrastructure, transport, and OSS/BSS software. The company serves operators in over 180 countries and holds an estimated 24.3% share of the global RAN market (Omdia, 2024). ERIC ADRs trade on NASDAQ. All financials are reported in SEK; converted throughout at the base-case FX rate of 10.2 SEK/USD.
| Segment | 2024A | 2029E Base | Strategic Rationale |
|---|---|---|---|
| Networks | $12.9bn | $14.5bn | 5G Advanced cycle; AT&T $14bn lead-integrator contract |
| Cloud Software & Services | $7.1bn | $8.6bn | AI-RAN, 5G core software, OSS/BSS automation; margins >20% |
| Enterprise | $2.5bn | $3.3bn | Private 5G for industrial verticals; Dell'Oro 15–20% CAGR |
| IPR Licensing | $1.8bn | $2.4bn | Recurring, ~100% margin; new automotive & CE deals pipeline |
| Total | $24.3bn | $28.7bn | ~3.4% Revenue CAGR (2024A–2029E, Base Case) |
| USD Billions | 2022A | 2023A | 2024A | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|---|---|
| Total Revenue | $24.3 | $24.6 | $24.3 | $25.0 | $26.0 | $27.1 | $28.0 |
| YoY Growth | — | +1.2% | −1.2% | +3.1% | +3.8% | +4.3% | +3.2% |
| Gross Margin | 38.5% | 38.5% | 44.1% | 46.0% | 46.0% | 47.0% | 47.0% |
| EBITDA | $3.7 | $3.8 | $5.3 | $4.7 | $4.9 | $5.3 | $5.4 |
| EBITDA Margin | 15.1% | 15.3% | 21.9% | 18.9% | 18.7% | 19.5% | 19.4% |
| EBIT Margin | 10.5% | 10.5% | 17.1% | 14.0% | 14.0% | 15.0% | 15.0% |
| EPS (diluted) | $0.562 | $0.569 | $0.948 | $0.796 | $0.832 | $0.932 | $0.967 |
| FCFF | $2.8 | $5.1 | $5.3 | $3.1 | $2.8 | $3.1 | $3.2 |
Gold-shaded columns = analyst projections (Base Case). Source: Ericsson Annual Reports; Analyst model.
| Company | Ticker | Mkt Cap | EV/EBITDA (NTM) | P/E (NTM) | Rev. Growth | EBIT Margin |
|---|---|---|---|---|---|---|
| Ericsson ★ | ERIC | $38bn | 7.9× | 7.2× | 14.8% | 14.0% |
| Nokia | NOK | $44bn | 10.8× | 17.5× | 4.0% | 10.0% |
| Cisco | CSCO | $240bn | 13.5× | 16.0× | 3.0% | 29.0% |
| HPE (Juniper) | HPE | $25bn | 10.1× | 10.5× | 8.0% | 12.0% |
| CommScope | COMM | $4bn | 8.9× | 14.0× | 2.0% | 7.0% |
| Peer Median (excl. ERIC) | — | $25bn | 10.1× | 14.0× | 4.0% | 10.0% |
★ ERIC trades at a 22% EV/EBITDA discount and 49% P/E discount vs. peer median. Source: Bloomberg, FactSet. March 2026.
| Risk | Level | Assessment & Mitigant |
|---|---|---|
| Telecom Capex Cycle Slowdown | HIGH | Mobile capex intensity already contracted from 41% to 35% of revenue (2020–2024). The $14bn AT&T contract provides 2–3 years of revenue visibility. Bear case models negative Networks growth in 2025E. |
| Open RAN Adoption / Disruption | MEDIUM | Open RAN holds 5–10% of the total RAN market (Dell'Oro, 2026). ERIC participates as lead system integrator in Open RAN-compliant builds (AT&T), capturing deal economics regardless of architecture chosen. |
| FX — SEK/USD Volatility | MEDIUM | A stronger SEK compresses USD-translated revenues. Base case uses 10.2 SEK/USD. IPR licensing revenue is predominantly USD-denominated, providing natural hedging. |
| Macro / Geopolitical Escalation | MEDIUM | Tariff escalation or macro deterioration could reduce carrier capex budgets. Bear case stress-tests $22.9bn 2029E revenue. $6bn net cash provides balance sheet resilience. |
| IPR Licensing & Litigation Risk | LOW | IPR licensing ($1.8bn, ~7.6% of 2024A revenue) is high-margin and recurring. ERIC maintains one of the largest 5G patent portfolios globally. |
ERIC is sized at 8% of portfolio (£80,000) — below the 10% single-stock ceiling. Paired with Nokia (4%) and TSMC (7%) to hedge vendor-specific and hardware-cycle risks.
This equity research report has been prepared for educational and internal portfolio management purposes only. All financial projections are based on publicly available information including Ericsson Annual Reports, SEC filings, and third-party industry research (Dell'Oro, GSMA Intelligence, PwC Global Telecom Outlook). Valuation estimates and price targets reflect the analyst's independent assessment and do not constitute investment advice or a solicitation to buy or sell securities. Past performance is not indicative of future results. The analyst has no beneficial ownership in the securities of Telefonaktiebolaget LM Ericsson. FX rate: 10.2 SEK/USD (base case, March 2026).
All roles are remote-friendly and completely free to join. Open to students worldwide.
Cover a sector, build financial models, and author reports. See the ERIC initiation for the standard we hold ourselves to.
Write our macro overlay — rates, FX, and cross-asset commentary that contextualises our stock-level work.
Lead a sector team and review junior analyst work. Available by invitation after 6 months as a published analyst.
Open to students from any university, any country. We respond within 5 business days.
Thank you for applying. We'll be in touch within 5 business days.
Laviezan Research is just beginning. Subscribe now and receive every report we publish — as it happens.
Be among our earliest readers.
By subscribing you agree to receive emails from Laviezan Research. We will never share your data.
Welcome. You'll receive our next report the moment it publishes.