TDC
Teradata Corp
Price:  
31.76 
USD
Volume:  
754,574.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDC Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Teradata Corp (TDC) is 48.45 USD. This TDC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.76 USD, the upside of Teradata Corp is %.

The range of the Intrinsic Value is 30.09 - 120.89 USD

31.76 USD
Stock Price
48.45 USD
Intrinsic Value
Intrinsic Value Details

TDC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.09 - 120.89 48.45 52.6%
DCF (Growth 10y) 36.80 - 137.63 57.38 80.7%
DCF (EBITDA 5y) 37.46 - 57.46 42.24 33.0%
DCF (EBITDA 10y) 42.20 - 68.95 49.84 56.9%
Fair Value 10.86 - 10.86 10.86 -65.81%
P/E 13.68 - 34.08 23.66 -25.5%
EV/EBITDA 28.36 - 50.75 35.41 11.5%
EPV 22.97 - 36.39 29.68 -6.6%
DDM - Stable 3.74 - 16.37 10.06 -68.3%
DDM - Multi 17.67 - 62.69 27.89 -12.2%

TDC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,071.19
Beta 1.16
Outstanding shares (mil) 96.70
Enterprise Value (mil) 3,354.19
Market risk premium 4.60%
Cost of Equity 8.75%
Cost of Debt 5.12%
WACC 7.91%