Fair Value Calculator Fair Value Calculator
EN DE

Epiroc AB (EPI-A) Fair Value & Analysis

Industrials · SE · Market cap 302B SEK

EA Epiroc AB EPI-A · ST
Pricekr 250.00
Fair Valuekr 144.14
Upside-42.3%
Quality66/100
Watch Epiroc AB for free, get notified when fair value or trend changes. Watch for free
Evidence: High Range kr 88.01 – kr 186.63

Fair value as of: Jul 17, 2026

From 24 valuation models · updated today

Fair value updated Jul 17, 2026, revised from kr 144.38 to kr 144.14 (−0.2%) since Jul 7, 2026. Share price −8.0% over the past month.

Price vs Fair Value (12 months)

kr 278.20 kr 187.69 Fair Value kr 144.14 Jul 2025 Jul 2026

12‑month range kr 187.69 – kr 278.20 · fair‑value band kr 88.01 – kr 186.63 · the kr 250.00 price screens above the kr 144.14 fair value. As of Jul 17, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Epiroc AB (EPI-A) currently trades at kr 250.00, while our model-based Fair Value estimate is kr 144.14, implying the stock looks roughly 42.3% overvalued today. We read business quality at 66/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Epiroc AB generated revenue of 60.8B SEK at a net margin of 14.0%. Revenue declined 7.6% year over year. It earns a return on equity of 19.3%. Net debt stands at 11.4B SEK. Fundamentals as of Jul 17, 2026

Our scenario range runs from kr 88.01 (bear case) to kr 186.63 (bull case); at kr 250.00, the current price sits above that range. The share trades about 12% below its 52-week high and 35% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -30% fair-value upside, at -42%, EPI-A screens richer than that median.

Key figures & financial health

Revenue (TTM) 60.8B SEK
Revenue growth (YoY) -7.6%
Net margin 14.0%
Return on equity 19.3%
Free cash flow 9.0B SEK FY2025
P/E ratio 35.6
More key figures
Operating margin 19.8%
EPS (TTM) kr 7.03
Dividend yield 1.5%
EPS growth (YoY) -4.4%
Net debt 11.4B SEK FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 17, 2026. TTM = trailing twelve months.

About the company

Epiroc AB (publ), together with its subsidiaries, develops and produces equipment for use in surface and underground applications in North America, South America, Europe, Africa, the Middle East, Asia, Australia, and India. It operates in two segments, Equipment & Service, and Tools & Attachments. The Equipment & Service segment offers equipment and solutions for rock drilling, rock excavation, rock reinforcement, loading and haulage, and ventilation systems; drilling equipment for exploration, and water and energy; and related spare parts and services for the mining and infrastructure industries. This segment also provides digital solutions, such as connectivity, collision avoidance systems, automation, and mine planning, as well as electrification. Its Tools & Attachments segment offers rock drilling tools, including tophammer, COPROD, down-the hole, rotary and raiseboring; drill string components comprising bits, rods, pipes, shanks, hammers, and other products; rock …

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Epiroc AB reported revenue of kr 62.0B in FY2025 versus kr 39.6B in FY2021, a compound +11.8%/yr. Reported net income was kr 8.6B in FY2025, compounding +5.1%/yr from FY2021.

Revenue +11.8%/yr
FY21 kr 39.6B
FY22 kr 49.7B
FY23 kr 60.3B
FY24 kr 63.6B
FY25 kr 62.0B
Net income +5.1%/yr
FY21 kr 7.1B
FY22 kr 8.4B
FY23 kr 9.4B
FY24 kr 8.7B
FY25 kr 8.6B

Is EPI-A fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Epiroc AB Fair Value". https://www.fairvalue-calculator.com/stock/EPI-A

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection, not financial advice.

Similar stocks

10 more Farm & Heavy Construction Machinery stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Caterpillar Inc CAT $856.16 $266.27 -69%
Deere & Company DCO €525.20 €184.91 -65%
Sany Heavy Industry Co SNHIY $11.25 $2.82 -75%
AB Volvo (publ), VOLVA kr 306.60 kr 162.84 -47%
PACCAR Inc P1AC34 R$305.66 R$38.20 -88%
Toyota Industries Corporation TYIDF $128.00 $89.56 -30%
Komatsu Ltd KMTUY $41.26 $35.74 -13%
Daimler Truck Holding DTG €41.46 €46.00 +11%
Exor N.V EXO €67.05 €183.45 +174%
Traton SE 8TRA €32.72 €24.97 -24%

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Epiroc AB (EPI-A) undervalued?
As of Jul 17, 2026, our model estimates a fair value of kr 144.14 versus a price of kr 250.00, about −42% (overvalued). Model-based estimate, not financial advice.
What is the fair value of EPI-A?
Our model-based fair value for Epiroc AB is kr 144.14 (as of Jul 17, 2026), built from audited fundamentals. The current price is kr 250.00.
What is the quality score of EPI-A?
Epiroc AB has a Quality Score of 66/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Epiroc AB (EPI-A)?
Epiroc AB reported trailing-twelve-month revenue of about 60.8B SEK (latest available figure, as of Jul 17, 2026).
What is the net profit margin of EPI-A?
The net profit margin of Epiroc AB is about 14.0%, meaning it keeps roughly 14.0% of revenue as net income. Based on the latest reported figures.
Does Epiroc AB pay a dividend?
Epiroc AB currently shows a dividend yield of about 1.37% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

Free alert · no account needed

Tell me when Epiroc AB reaches its Fair Value

Just your email, and we'll notify you when the price and Fair Value of Epiroc AB materially change. Free bonus: the monthly Top-25 report of the most undervalued quality stocks.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.