Last Update 20 Jul 26
Fair value Increased 2.17%EPI A: Autonomy Rollout And Partnerships Will Support Higher Future P/E
Analysts have nudged their price target on Epiroc from SEK 274.35 to SEK 280.30, citing updated assumptions for revenue growth, profit margins, and a slightly lower discount rate, along with a revised future P/E framework.
What's in the News for Epiroc
- Epiroc secured an order from Heidelberg Materials to adapt and implement its LinkOA autonomous solution for driverless haul trucks at a quarry in Western Australia, extending LinkOA from mining into the aggregates sector. Source: Client Announcements
- The Heidelberg Materials project is set up as a proof of concept to test LinkOA in mid-scale quarry operations with more complex and variable conditions. The project focuses on safe mixed-fleet operation, haulage efficiency, operator dependency, and system performance. Source: Client Announcements
- LinkOA, Epiroc's open, OEM agnostic autonomy platform, will manage interactions between Komatsu HD605 haul trucks, loaders, and auxiliary vehicles. It uses sensors, cameras, and AI for real-time, data driven decision-making and improved situational awareness. Source: Client Announcements
- Epiroc entered a partnership with SANY Group to explore broader collaboration in mining and infrastructure. The partnership combines Epiroc hydraulic breakers, specialty attachments, and electrified equipment with SANY excavators, loaders, and expertise in electric micro grids and green energy. Source: Strategic Alliances
- The Epiroc AGM on May 5, 2026 approved a revision to § 7 of the Articles of Association, limiting the number of newspapers where the notice to the Annual General Meeting is announced. Source: Changes in Company Bylaws/Rules
Valuation Changes
- Fair Value: Adjusted from SEK 274.35 to SEK 280.30, representing a modest uplift in the assessed value for Epiroc.
- Discount Rate: Trimmed slightly from 6.67% to 6.62%, reflecting a marginal change in the rate used to discount future cash flows.
- Revenue Growth: Assumption revised from 9.74% to 10.19%, indicating a slightly higher expected growth profile in SEK terms.
- Net Profit Margin: Assumption moved from 16.17% to 16.59%, showing a small upward shift in projected profitability in SEK.
- Future P/E: Reduced from 31.05x to 29.74x, indicating a slightly lower valuation multiple applied to Epiroc's future earnings.
Key Takeaways
- Rising demand for autonomous, electrified equipment and digital solutions positions Epiroc for higher recurring, high-margin revenues as mining modernization accelerates.
- Efficiency initiatives and a growing aftermarket service focus are improving cost structures and revenue stability, supporting long-term earnings and margin expansion.
- Heavy reliance on mining and construction, rising operational risks, and slow restructuring threaten Epiroc's margins, growth, and recurring revenue stability amid shifting global market dynamics.
Catalysts
About Epiroc- Develops and produces equipment for use in surface and underground applications in North America, Europe, South America, Europe, Africa, the Middle East, Asia, and Australia.
- Epiroc's record contract to supply fully autonomous and electric surface mining equipment, coupled with rising demand for electrified, low-emission machinery (as seen in the Boliden BEV project and the Assmang Black Rock Mine), positions the company to capture share as customers accelerate fleet modernization driven by tightening emissions regulations-supporting future equipment revenues and margins.
- Continued investment in automation and digital features (automation for core drilling rigs, expansion in BEV technology, and growing connected fleet of ~15,000 machines) aligns with the mining sector's shift toward digitalization and productivity, likely increasing long-term recurring revenues from software, data, and aftermarket services-supporting future margin expansion.
- Ongoing growth in mining activity, especially around copper and gold, is fueled by energy transition and resource intensity trends, with multiple pipeline expansion and exploration projects cited-potential to support above-trend equipment orders and aftermarket revenue in coming years.
- The company's efficiency initiatives (site consolidation, back-office integration of acquisitions, and discontinuation of low-potential product lines) are driving operational cost savings, with further benefits yet to be realized-providing upside for EBIT margin and overall earnings as volumes recover.
- High aftermarket revenue mix (67% of group revenue and growing service share) with systematic efforts to expand customer share in parts, kits, and midlife rebuilds-combined with normalization after recent destocking-should drive more stable, high-margin recurring revenue and support a long-term increase in net margins.
Epiroc Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?
- Analysts are assuming Epiroc's revenue will grow by 10.2% annually over the next 3 years.
- Analysts assume that profit margins will increase from 14.2% today to 16.6% in 3 years time.
- Analysts expect earnings to reach SEK 13.8 billion (and earnings per share of SEK 11.3) by about July 2029, up from SEK 8.8 billion today. However, there is some disagreement amongst the analysts with the more bullish ones expecting earnings as high as SEK15.3 billion.
- In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 29.8x on those 2029 earnings, down from 31.9x today. This future PE is greater than the current PE for the SE Machinery industry at 24.5x.
- Analysts expect the number of shares outstanding to grow by 0.08% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 6.62%, as per the Simply Wall St company report.
Risks
What could happen that would invalidate this narrative?- Prolonged weakness in the construction sector, particularly in Attachments, may persist due to continued low demand and uncertain global infrastructure spending, which could suppress overall equipment revenues and limit top-line growth.
- Increasing exposure to tariffs, supply chain rerouting, and currency volatility-especially actions like shifting production from the US to India/Mexico-are already impacting EBIT and may continue to erode net margins and lead to higher operational costs going forward.
- High dependence on mining demand, mainly in commodities like copper, gold, and iron ore, exposes Epiroc to commodity price cycles and long-term risks if resource nationalism, decarbonization efforts, or a shift to recycling reduce primary mining activity, which would pressure both revenues and earnings.
- Market share erosion is a risk in aftermarket parts and digital solutions as smaller players and new entrants capture customer share in key regions, slowing growth in high-margin recurring revenues and service-related profits.
- Ongoing restructuring, site closures, and integration of numerous acquisitions have so far yielded only gradual improvements in margin and profitability; if these self-help measures fail to accelerate or deliver as planned, mid-to-long-term earnings and return on capital could remain below expectations.
Valuation
How have all the factors above been brought together to estimate a fair value?
- The analysts have a consensus price target of SEK280.3 for Epiroc based on their expectations of its future earnings growth, profit margins and other risk factors.
- However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of SEK330.0, and the most bearish reporting a price target of just SEK220.0.
- In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be SEK83.5 billion, earnings will come to SEK13.8 billion, and it would be trading on a PE ratio of 29.8x, assuming you use a discount rate of 6.6%.
- Given the current share price of SEK232.7, the analyst price target of SEK280.3 is 17.0% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
Have other thoughts on Epiroc?
Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.
Create NarrativeHow well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.