TDS
Telephone and Data Systems Inc
Price:  
39.45 
USD
Volume:  
1,387,588.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDS Intrinsic Value

-34.90 %
Upside

What is the intrinsic value of TDS?

As of 2025-07-13, the Intrinsic Value of Telephone and Data Systems Inc (TDS) is 25.68 USD. This TDS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.45 USD, the upside of Telephone and Data Systems Inc is -34.90%.

The range of the Intrinsic Value is (1.63) - 813.26 USD

Is TDS undervalued or overvalued?

Based on its market price of 39.45 USD and our intrinsic valuation, Telephone and Data Systems Inc (TDS) is overvalued by 34.90%.

39.45 USD
Stock Price
25.68 USD
Intrinsic Value
Intrinsic Value Details

TDS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.63) - 813.26 25.68 -34.9%
DCF (Growth 10y) 4.69 - 940.36 36.45 -7.6%
DCF (EBITDA 5y) 44.94 - 97.37 68.75 74.3%
DCF (EBITDA 10y) 34.06 - 105.40 63.30 60.5%
Fair Value -2.19 - -2.19 -2.19 -105.56%
P/E (8.30) - 13.51 2.27 -94.2%
EV/EBITDA 43.22 - 75.09 54.78 38.9%
EPV 19.41 - 83.72 51.57 30.7%
DDM - Stable (6.61) - (95.18) (50.90) -229.0%
DDM - Multi 42.18 - 477.59 77.88 97.4%

TDS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,497.30
Beta 0.92
Outstanding shares (mil) 114.00
Enterprise Value (mil) 8,226.30
Market risk premium 4.60%
Cost of Equity 6.53%
Cost of Debt 13.37%
WACC 8.58%