As of 2026-01-05, the Intrinsic Value of Telephone and Data Systems Inc (TDS) is 48.77 USD. This TDS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.05 USD, the upside of Telephone and Data Systems Inc is 18.80%.
The range of the Intrinsic Value is 27.39 - 339.81 USD
Based on its market price of 41.05 USD and our intrinsic valuation, Telephone and Data Systems Inc (TDS) is undervalued by 18.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.39 - 339.81 | 48.77 | 18.8% |
| DCF (Growth 10y) | 33.18 - 401.27 | 58.67 | 42.9% |
| DCF (EBITDA 5y) | 68.89 - 100.12 | 81.47 | 98.5% |
| DCF (EBITDA 10y) | 58.54 - 109.89 | 78.32 | 90.8% |
| Fair Value | -2.46 - -2.46 | -2.46 | -105.98% |
| P/E | (5.85) - 13.51 | 2.31 | -94.4% |
| EV/EBITDA | 40.23 - 95.97 | 65.30 | 59.1% |
| EPV | 46.73 - 106.84 | 76.78 | 87.0% |
| DDM - Stable | (6.22) - (35.46) | (20.84) | -150.8% |
| DDM - Multi | 35.40 - 157.02 | 57.80 | 40.8% |
| Market Cap (mil) | 4,741.27 |
| Beta | 0.71 |
| Outstanding shares (mil) | 115.50 |
| Enterprise Value (mil) | 4,636.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.39% |
| Cost of Debt | 14.87% |
| WACC | 9.53% |