Switch theme
Sign up to access all valuation multiples
Epiroc is a global manufacturer of niche equipment and services used by mining and infrastructure customers. The company’s products include hard rock drilling equipment and excavation technologies for underground and surface mining, as well as servicing and spare parts. Approximately 69% of group sales are from the aftermarket, which includes services and the sale of spare parts and consumables. Epiroc was spun out of Atlas Copco and listed as a stand-alone company on the Nasdaq Stockholm in June 2018.
1942
18.9K+
LTM Revenue $6.4B
LTM EBITDA $1.6B
$23.3B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Epiroc has a last 12-month revenue of $6.4B and a last 12-month EBITDA of $1.6B.
In the most recent fiscal year, Epiroc achieved revenue of $6.3B and an EBITDA of $1.5B.
Epiroc expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Epiroc valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $6.0B | $6.3B | XXX | XXX | XXX |
| Gross Profit | $1.9B | $2.3B | XXX | XXX | XXX |
| Gross Margin | 32% | 36% | XXX | XXX | XXX |
| EBITDA | $1.5B | $1.5B | XXX | XXX | XXX |
| EBITDA Margin | 26% | 24% | XXX | XXX | XXX |
| Net Profit | $834M | $936M | XXX | XXX | XXX |
| Net Margin | 14% | 15% | XXX | XXX | XXX |
| Net Debt | $103M | $473M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Epiroc's stock price is SEK 183 (or $18).
Epiroc has current market cap of SEK 221B (or $21.9B), and EV of SEK 235B (or $23.3B).
See Epiroc trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $23.3B | $21.9B | XXX | XXX | XXX | XXX | $0.75 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Epiroc has market cap of $21.9B and EV of $23.3B.
Epiroc's trades at 3.7x LTM EV/Revenue multiple, and 14.7x LTM EBITDA.
Analysts estimate Epiroc's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Epiroc and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $23.3B | XXX | XXX | XXX |
| EV/Revenue | 3.7x | XXX | XXX | XXX |
| EV/EBITDA | 15.2x | XXX | XXX | XXX |
| P/E | 25.3x | XXX | XXX | XXX |
| P/E/Growth | 2.4x | XXX | XXX | XXX |
| EV/FCF | 27.3x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpEpiroc's NTM/LTM revenue growth is 5%
Epiroc's revenue per employee for the last fiscal year averaged $0.3M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, Epiroc's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Epiroc's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Epiroc and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 5% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 24% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 0% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 29% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.3M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 7% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | 4% | XXX | XXX | XXX | XXX |
| Opex to Revenue | 18% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Aalberts | XXX | XXX | XXX | XXX | XXX | XXX |
| ABB India | XXX | XXX | XXX | XXX | XXX | XXX |
| Cummins India | XXX | XXX | XXX | XXX | XXX | XXX |
| Escorts Kubota | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Epiroc acquired XXX companies to date.
Last acquisition by Epiroc was XXXXXXXX, XXXXX XXXXX XXXXXX . Epiroc acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Epiroc founded? | Epiroc was founded in 1942. |
| Where is Epiroc headquartered? | Epiroc is headquartered in Sweden. |
| How many employees does Epiroc have? | As of today, Epiroc has 18.9K+ employees. |
| Who is the CEO of Epiroc? | Epiroc's CEO is Ms. Helena Hedblom. |
| Is Epiroc publicy listed? | Yes, Epiroc is a public company listed on STO. |
| What is the stock symbol of Epiroc? | Epiroc trades under EPI A ticker. |
| When did Epiroc go public? | Epiroc went public in 2018. |
| Who are competitors of Epiroc? | Similar companies to Epiroc include e.g. , Aalberts, ABB India, Cummins India. |
| What is the current market cap of Epiroc? | Epiroc's current market cap is $21.9B |
| What is the current revenue of Epiroc? | Epiroc's last 12-month revenue is $6.4B. |
| What is the current EBITDA of Epiroc? | Epiroc's last 12-month EBITDA is $1.6B. |
| What is the current EV/Revenue multiple of Epiroc? | Current revenue multiple of Epiroc is 3.7x. |
| What is the current EV/EBITDA multiple of Epiroc? | Current EBITDA multiple of Epiroc is 14.7x. |
| What is the current revenue growth of Epiroc? | Epiroc revenue growth between 2023 and 2024 was 5%. |
| Is Epiroc profitable? | Yes, Epiroc is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
