The Discounted Cash Flow (DCF) valuation of Telephone and Data Systems Inc (TDS) is 19.21 USD. With the latest stock price at 39.22 USD, the upside of Telephone and Data Systems Inc based on DCF is -51.0%.
Based on the latest price of 39.22 USD and our DCF valuation, Telephone and Data Systems Inc (TDS) is a sell. selling TDS stocks now will result in a potential gain of 51.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 13.0% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3.70) - 516.91 | 19.21 |
| Upside | -109.4% - 1218.0% | -51.0% |