As of 2024-12-14, the Intrinsic Value of Teradata Corp (TDC) is 36.45 USD. This TDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.30 USD, the upside of Teradata Corp is 12.80%.

The range of the Intrinsic Value is 23.89 - 76.29 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	23.89 - 76.29	36.45	12.8%
DCF (Growth 10y)	26.80 - 78.69	39.34	21.8%
DCF (EBITDA 5y)	25.77 - 30.11	27.74	-14.1%
DCF (EBITDA 10y)	28.47 - 35.89	31.83	-1.5%
Fair Value	21.42 - 21.42	21.42	-33.68%
P/E	25.83 - 32.68	30.26	-6.3%
EV/EBITDA	26.33 - 35.80	31.80	-1.5%
EPV	26.66 - 38.66	32.66	1.1%
DDM - Stable	7.93 - 29.37	18.65	-42.3%
DDM - Multi	12.79 - 37.31	19.10	-40.9%