As of 2024-07-27, the Intrinsic Value of Telephone and Data Systems Inc (TDS) is
29.55 USD. This TDS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 20.95 USD, the upside of Telephone and Data Systems Inc is
%.
The range of the Intrinsic Value is 10.63 - 44.59 USD
29.55 USD
Intrinsic Value
TDS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(222.15) - (45.06) |
(50.88) |
-342.9% |
| DCF (Growth 10y) |
(34.02) - 190.15 |
(26.89) |
-228.4% |
| DCF (EBITDA 5y) |
10.63 - 44.59 |
29.55 |
41.1% |
| DCF (EBITDA 10y) |
0.44 - 47.43 |
22.90 |
9.3% |
| Fair Value |
-22.59 - -22.59 |
-22.59 |
-207.85% |
| P/E |
(67.24) - (92.46) |
(69.14) |
-430.0% |
| EV/EBITDA |
13.54 - 64.61 |
38.97 |
86.0% |
| EPV |
22.68 - 89.07 |
55.88 |
166.7% |
| DDM - Stable |
(71.66) - (1,540.52) |
(806.09) |
-3947.7% |
| DDM - Multi |
(6.03) - (100.43) |
(11.35) |
-154.2% |
TDS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,220.70 |
| Beta |
-0.42 |
| Outstanding shares (mil) |
106.00 |
| Enterprise Value (mil) |
6,161.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.34% |
| Cost of Debt |
11.33% |
| WACC |
8.20% |