As of 2024-07-27, the Intrinsic Value of Teradata Corp (TDC) is
51.20 USD. This TDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 32.14 USD, the upside of Teradata Corp is
%.
The range of the Intrinsic Value is 31.14 - 139.30 USD
51.20 USD
Intrinsic Value
TDC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.14 - 139.30 |
51.20 |
59.3% |
| DCF (Growth 10y) |
38.11 - 158.58 |
60.66 |
88.7% |
| DCF (EBITDA 5y) |
36.66 - 49.12 |
42.92 |
33.5% |
| DCF (EBITDA 10y) |
41.90 - 61.24 |
50.99 |
58.6% |
| Fair Value |
10.86 - 10.86 |
10.86 |
-66.22% |
| P/E |
14.54 - 37.52 |
25.68 |
-20.1% |
| EV/EBITDA |
27.25 - 50.20 |
34.85 |
8.4% |
| EPV |
23.56 - 37.88 |
30.72 |
-4.4% |
| DDM - Stable |
3.85 - 18.35 |
11.10 |
-65.5% |
| DDM - Multi |
18.26 - 70.71 |
29.39 |
-8.6% |
TDC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,107.94 |
| Beta |
1.00 |
| Outstanding shares (mil) |
96.70 |
| Enterprise Value (mil) |
3,390.94 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.51% |
| Cost of Debt |
5.12% |
| WACC |
7.69% |