Table of Contents
Executive summary..................................................................3
Telenor ......................................................................................4
Bottom-up trends support EM re-rating.......................................................................4
Changes to estimates....................................................................................................5
Valuation......................................................................................................................7
Risks to Our View........................................................................................................8
Tele2 ..........................................................................................9
Strong results, Russia delivering..................................................................................9
Forecasts ....................................................................................................................10
Valuation....................................................................................................................12
Risks to Our View......................................................................................................13
TeliaSonera .............................................................................14
Strong 2Q09, valuation stretched...............................................................................14
Forecasts ....................................................................................................................15
Valuation Methodology .............................................................................................17
Risks to Our View......................................................................................................18
Elisa .........................................................................................19
Reiterate UW.............................................................................................................19
Forecasts ....................................................................................................................20
Valuation Methodology .............................................................................................22
Risks to Our View......................................................................................................22
Country reviews......................................................................23
Sweden – TeliaSonera delivering but cautious ..........................................................23
Norway ......................................................................................................................26
Finland .......................................................................................................................30