TDOC
Teladoc Health Inc
Price:  
7.34 
USD
Volume:  
2,890,750.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDOC Intrinsic Value

-3,682.70 %
Upside

What is the intrinsic value of TDOC?

As of 2025-05-21, the Intrinsic Value of Teladoc Health Inc (TDOC) is (262.97) USD. This TDOC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.34 USD, the upside of Teladoc Health Inc is -3,682.70%.

The range of the Intrinsic Value is (2,466.12) - (143.61) USD

Is TDOC undervalued or overvalued?

Based on its market price of 7.34 USD and our intrinsic valuation, Teladoc Health Inc (TDOC) is overvalued by 3,682.70%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

7.34 USD
Stock Price
(262.97) USD
Intrinsic Value
Intrinsic Value Details

TDOC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2,466.12) - (143.61) (262.97) -3682.7%
DCF (Growth 10y) (181.20) - (3,004.46) (326.99) -4554.9%
DCF (EBITDA 5y) (69.41) - (95.18) (1,234.50) -123450.0%
DCF (EBITDA 10y) (102.16) - (144.72) (1,234.50) -123450.0%
Fair Value -28.88 - -28.88 -28.88 -493.44%
P/E (286.13) - (277.00) (271.17) -3794.4%
EV/EBITDA 25.99 - 82.85 40.86 456.7%
EPV 16.43 - 26.43 21.43 191.9%
DDM - Stable (70.23) - (377.86) (224.04) -3152.3%
DDM - Multi (79.50) - (341.59) (130.02) -1871.4%

TDOC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,286.56
Beta 1.02
Outstanding shares (mil) 175.28
Enterprise Value (mil) 1,636.24
Market risk premium 4.60%
Cost of Equity 7.41%
Cost of Debt 5.50%
WACC 6.28%