TDS
Telephone and Data Systems Inc
Price:  
14.77 
USD
Volume:  
979,948.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDS Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of Telephone and Data Systems Inc (TDS) is 46.80 USD. This TDS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 14.77 USD, the upside of Telephone and Data Systems Inc is %.

The range of the Intrinsic Value is 21.55 - 75.33 USD

14.77 USD
Stock Price
46.80 USD
Intrinsic Value
Intrinsic Value Details

TDS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (17.86) - 54.03 (7.82) -152.9%
DCF (Growth 10y) (16.67) - 53.68 (6.67) -145.2%
DCF (EBITDA 5y) 21.55 - 75.33 46.80 216.8%
DCF (EBITDA 10y) 7.09 - 66.38 31.52 113.4%
Fair Value -0.90 - -0.90 -0.90 -106.07%
P/E (3.25) - 22.42 8.28 -44.0%
EV/EBITDA 27.38 - 70.58 50.43 241.4%
EPV 13.43 - 66.54 39.98 170.7%
DDM - Stable (1.04) - (2.85) (1.95) -113.2%
DDM - Multi 12.04 - 26.40 16.63 12.6%

TDS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,565.62
Beta -0.19
Outstanding shares (mil) 106.00
Enterprise Value (mil) 5,173.62
Market risk premium 4.60%
Cost of Equity 12.33%
Cost of Debt 11.98%
WACC 9.73%