As of 2025-07-04, the Intrinsic Value of Telephone and Data Systems Inc (TDS) is 21.81 USD. This TDS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.59 USD, the upside of Telephone and Data Systems Inc is -38.70%.
The range of the Intrinsic Value is (3.79) - 846.26 USD
Based on its market price of 35.59 USD and our intrinsic valuation, Telephone and Data Systems Inc (TDS) is overvalued by 38.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.79) - 846.26 | 21.81 | -38.7% |
| DCF (Growth 10y) | 1.98 - 978.34 | 31.79 | -10.7% |
| DCF (EBITDA 5y) | 41.71 - 92.85 | 64.73 | 81.9% |
| DCF (EBITDA 10y) | 30.06 - 101.22 | 58.74 | 65.1% |
| Fair Value | -2.19 - -2.19 | -2.19 | -106.16% |
| P/E | (8.30) - 13.76 | 2.35 | -93.4% |
| EV/EBITDA | 42.34 - 70.93 | 52.25 | 46.8% |
| EPV | 16.66 - 83.97 | 50.32 | 41.4% |
| DDM - Stable | (5.73) - (96.89) | (51.31) | -244.2% |
| DDM - Multi | 35.93 - 486.25 | 67.72 | 90.3% |
| Market Cap (mil) | 4,057.26 |
| Beta | 0.89 |
| Outstanding shares (mil) | 114.00 |
| Enterprise Value (mil) | 7,786.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.89% |
| Cost of Debt | 13.37% |
| WACC | 8.90% |