Telia Company AB (TLSNY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Telia Company AB $3.96, price $8.81, upside -55.1%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Telia Company AB ADR for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 29, 2026.
How to read this chart
60‑month range $3.24 – $10.92 · fair‑value band $2.53 – $5.06 · the $8.81 price screens above the $3.96 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 29, 2026.
Follow Telia Company AB ADR in your weekly email
Every Wednesday you see whether Telia Company AB ADR is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Telia Company AB (publ) provides communication services to businesses, individuals, families, and communities in Sweden, Finland, Norway, Denmark, Lithuania, Estonia, and Latvia.
Show more
Telia Company AB (publ) provides communication services to businesses, individuals, families, and communities in Sweden, Finland, Norway, Denmark, Lithuania, Estonia, and Latvia. It offers mobile, broadband, television, and fixed-line services; and networking, cloud and security, mobility, enterprise mobile network, contact center, managed mobility services, collaboration solutions, and telephony. The company also offers Internet of Things (IoT), broadband services via mobile network and fiber, LAN and WiFi, SD-WAN, mobile LAN, dedicated private networks, and data analysis services, as well as colocation solutions. In addition, it provides smart public transport, and smart utilities, as well as transport and logistics solutions comprising connected vehicle, GPS positioning, and fleet management services. It also provides data communication and security solutions to individuals and companies. The company markets its products and services under the Telia, Telia Cygate, TV4, Halebop, Fello, MTV, Phonero, Onecall, MyCall, Ezys, and Diil brand names for transport and logistics, forestry, healthcare and community, agriculture, and energy and mining, as well as manufacturing industries. Telia Company AB (publ) was formerly known as TeliaSonera AB (publ) and changed its name to Telia Company AB (publ) in April 2016. The company was founded in 1853 and is based in Solna, Sweden.
Stock analysis
Telia Company AB ADR (TLSNY) currently trades at $8.81, while our model-based Fair Value estimate is $3.96, 55.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $5.26 per share, and 3 of the 24 models we run sit above the $8.81 price.
Bear case: the Earnings-Based group reads lowest at $1.72, and 21 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: $2.53 (bear) to $5.06 (bull), the price of $8.81 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 53/100 (solid quality), in the Communication Services sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Telia Company AB ADR reported revenue of 81.0B SEK in FY2025 versus 88.3B SEK in FY2021, a compound −2.2%/yr. Reported net income was 3.5B SEK in FY2025, compounding −25.9%/yr from FY2021.
Key figures
Market cap $19.9B · P/E ratio 35.2 · P/S ratio 1.53 · EPS (TTM) $0.2500 · Dividend yield 4.2% · Net margin 4.4% · Return on equity 9.1% · Return on assets (EBIT) 4.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (medium confidence).
What moves the price
The share trades about 19% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 36% fair-value upside, at −55%, TLSNY screens richer than that median.
Fair Value models
Bear $2.53Fair Value $3.96Bull $5.06
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($0.1890 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−9.1%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−1.9%
Start year 2020 (pandemic). Over 10 years: −0.7% a year
Revenue growth 24 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+11.7%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−12.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−17.0%
Dividend (yield on the price)4.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−17.0% vs −7.6%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−10% → 13%
Start year 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes more growth than the company has delivered so far and about what analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+3.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in SEK, Sweden: IMF forecast 2.0% a year to 2030, 2.9% from 2016 to 2025) that is about +1.2% a year for the price and +0.0% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Telecom Services · 237 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score53 · Above median
Fair Value upside−55.8% · Bottom 25%
Profitability
Return on equity (TTM)9.1% · Above median
Return on assets3.2% · Below median
Net margin (TTM)5.8% · Below median
Operating margin (TTM)0.0% · Bottom 25%
Growth and dividend
Revenue growth−0.3% · Below median
Dividend yield (TTM)4.2% · Above median
Balance sheet
Debt / equity1.25× · Highest 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (TTM)35.2× · Priciest 25%
P/B3.92× · book value is mostly goodwill ⓘGoodwill and other intangible assets are larger than the equity. The book value mainly reflects prices paid for past acquisitions, so we do not rank this P/B against the peer group.
P/S (TTM)2.24× · Pricier than median
P/FCF15.9× · Pricier than median
EV/EBITDA9.6× · Pricier than median
PEG2.58× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 42
FUTURE (revenue growth)0· sector 22
PAST (return on equity)37· sector 34
HEALTH (low debt)38· sector 87
DIVIDEND (yield)85· sector 71
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Telia Company AB ADR Fair Value". https://www.fairvalue-calculator.com/stock/TLSNY
Frequently asked questions
Is Telia Company AB (TLSNY) overvalued or undervalued?
As of Sep 29, 2026, our model estimates a fair value of $3.96 versus a price of $8.81, about −55% upside (overvalued).
What is the fair value of TLSNY?
Our model-based fair value for Telia Company AB ADR is $3.96 (as of Sep 29, 2026), built from audited fundamentals. The current price: $8.81.
What is the quality score of TLSNY?
Telia Company AB ADR has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Telia Company AB (TLSNY)?
Our model-based price target is the fair value of $3.96 (as of Sep 29, 2026) from 24 valuation models. Cautious scenario $2.53, optimistic scenario $5.06. It is a calculation from audited fundamentals, not an analyst target.
What is the Telia Company AB ADR stock forecast for 2026?
Our models put fair value at $3.96, about −55% upside versus a price of $8.81 (overvalued). Cautious scenario $2.53, optimistic scenario $5.06. The calculation is refreshed regularly with new filings.
What is the revenue of Telia Company AB (TLSNY)?
Telia Company AB ADR reported trailing-twelve-month revenue of about 89.3B SEK (latest available figure, as of Sep 29, 2026).
Does Telia Company AB ADR pay a dividend?
Telia Company AB ADR currently shows a dividend yield of about 4.24% relative to its recent price (as of Sep 29, 2026).
What growth is priced into Telia Company AB (TLSNY)?
For today's price to be fair in a discounted-cash-flow model, Telia Company AB ADR would have to grow free cash flow by +3.2 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.9 % per year. As of Sep 29, 2026.
What discount rate (WACC) does the fair value of TLSNY use?
Our models discount Telia Company AB ADR at 8.1 %: a base by market capitalisation (large), damped by beta 0.23, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Telia Company AB ADR that is +3.2 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has Telia Company AB (TLSNY) delivered so far?
Over the past 5 years revenue at Telia Company AB ADR grew -1.9 % a year. The price currently implies +3.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Telia Company AB (TLSNY) growing?
The median revenue growth in the sector is +3.0 % a year. That is the yardstick for the growth priced into Telia Company AB ADR (+3.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Telia Company AB (TLSNY)?
The free-cash-flow yield on the price is 7.26 %: that much free cash flow Telia Company AB ADR produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Telia Company AB (TLSNY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Telia Company AB ADR it is $3.96 per share (as of Sep 29, 2026), against a price of $8.81. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Telia Company AB ADR stock overvalued or undervalued in 2026?
As of Sep 29, 2026, TLSNY trades above its calculated fair value: price $8.81, fair value $3.96, a gap of about −55% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of TLSNY?
No. The price is what the market pays today ($8.81); the fair value is what the company's own numbers justify ($3.96). For Telia Company AB ADR the two are $4.85 per share apart. That gap is exactly why we show both numbers side by side.
How much is Telia Company AB ADR worth?
The market values Telia Company AB ADR at about $19.9B (market capitalisation, as of Sep 29, 2026). Per share that is $8.81; our models calculate a fair value of $3.96 per share.
What do the bullish and bearish scenarios say about TLSNY?
Our models span a range for Telia Company AB ADR: cautious scenario $2.53, base $3.96, optimistic $5.06 per share (as of Sep 29, 2026, price $8.81). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TLSNY?
Telia Company AB ADR trades at a price-to-earnings ratio of 35.2 (as of Sep 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $3.96 is built from several models across several years. Other multiples: PEG 2.6, P/B 3.9, P/S 2.2, EV/EBITDA 9.6.
What is the PEG ratio of TLSNY?
The PEG ratio of Telia Company AB ADR is 2.58 (P/E divided by earnings growth, as of Sep 29, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Telia Company AB (TLSNY)?
Balance-sheet figures for Telia Company AB ADR (as of Sep 29, 2026): return on equity 9.1%, debt of 1.25 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is TLSNY from its 52-week high?
Telia Company AB ADR trades at $8.81, about 19% below its 52-week high of $10.92 and 22% above the low of $7.20 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $3.96 is for.
Which stocks are comparable to Telia Company AB ADR?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Telia Company AB ADR stock attractive at the current price?
The data as of Sep 29, 2026: price $8.81, calculated fair value $3.96 (−55%), Quality Score 53/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of TLSNY calculated?
We run Telia Company AB ADR through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $3.96, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Telia Company AB ADR itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Telia Company AB (TLSNY)?
The closing price on Oct 2, 2026 was $8.81. Our model-based fair value is $3.96, about −55% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Telia Company AB ADR right now?
The price sits above even our optimistic bull case ($5.06). The favourable scenario is already priced in. Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range ($2.53 to $5.06) leaves room in how you read the outcome.
Where does the earnings growth of Telia Company AB (TLSNY) come from?
Earnings per share at Telia Company AB ADR grew −8.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.5 %, EBIT margin −8.3 %, tax rate +0.1 %, residual (interest, one-offs) −0.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Telia Company AB ADR
How large is the market capitalisation of Telia Company AB (TLSNY)?
The market capitalisation of Telia Company AB ADR is $19.9B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Telia Company AB (TLSNY)?
The price-to-sales ratio of Telia Company AB ADR is 1.53 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Telia Company AB (TLSNY)?
Earnings per share at Telia Company AB ADR are $0.2500 (price ÷ EPS = P/E 35.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Telia Company AB (TLSNY)?
The dividend yield of Telia Company AB ADR is 4.2% (payout 149%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Telia Company AB (TLSNY)?
The net margin of Telia Company AB ADR is 4.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Telia Company AB (TLSNY)?
The return on equity (ROE) of Telia Company AB ADR is 9.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Telia Company AB (TLSNY)?
On an EBIT basis the return on assets of Telia Company AB ADR is 4.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How fast is revenue growing at Telia Company AB (TLSNY)?
Revenue at Telia Company AB ADR is growing −0.3% versus a year earlier (3y avg −3.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Telia Company AB (TLSNY)?
Earnings per share at Telia Company AB ADR are growing +226% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Telia Company AB (TLSNY) carry?
The net debt of Telia Company AB ADR is 71.7B SEK (fiscal year 2025, ≈ 5.7 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Telia Company AB ADR in the live analysis
One click puts Telia Company AB ADR on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 29, 2026