The Discounted Cash Flow (DCF) valuation of Telephone and Data Systems Inc (TDS) is (37.31) USD. With the latest stock price at 35.22 USD, the upside of Telephone and Data Systems Inc based on DCF is -205.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 10.5% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (53.47) - (36.57) | (37.31) |
| Upside | -251.8% - -203.8% | -205.9% |