TDS
Telephone and Data Systems Inc
Price:  
20.10 
USD
Volume:  
877,529.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDS Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Telephone and Data Systems Inc (TDS) is 29.83 USD. This TDS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 20.10 USD, the upside of Telephone and Data Systems Inc is %.

The range of the Intrinsic Value is 10.71 - 43.71 USD

20.10 USD
Stock Price
29.83 USD
Intrinsic Value
Intrinsic Value Details

TDS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (196.35) - (45.04) (50.77) -352.6%
DCF (Growth 10y) (34.05) - 157.31 (27.03) -234.5%
DCF (EBITDA 5y) 10.71 - 43.71 29.83 48.4%
DCF (EBITDA 10y) 0.45 - 46.37 23.03 14.6%
Fair Value -22.59 - -22.59 -22.59 -212.41%
P/E (72.75) - (89.20) (68.46) -440.6%
EV/EBITDA 14.56 - 63.77 39.02 94.1%
EPV 22.53 - 88.01 55.27 175.0%
DDM - Stable (70.13) - (1,042.32) (556.23) -2867.3%
DDM - Multi (5.89) - (67.77) (10.81) -153.8%

TDS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,130.60
Beta -0.32
Outstanding shares (mil) 106.00
Enterprise Value (mil) 6,071.60
Market risk premium 4.60%
Cost of Equity 6.45%
Cost of Debt 11.33%
WACC 8.24%