As of 2024-12-14, the Intrinsic Value of Teradyne Inc (TER) is
79.46 USD. This Teradyne valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 123.22 USD, the upside of Teradyne Inc is
-35.50%.
The range of the Intrinsic Value is 55.61 - 150.30 USD
79.46 USD
Intrinsic Value
Teradyne Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.61 - 150.30 |
79.46 |
-35.5% |
| DCF (Growth 10y) |
67.98 - 176.33 |
95.52 |
-22.5% |
| DCF (EBITDA 5y) |
68.95 - 94.86 |
79.77 |
-35.3% |
| DCF (EBITDA 10y) |
79.08 - 116.25 |
94.47 |
-23.3% |
| Fair Value |
21.32 - 21.32 |
21.32 |
-82.70% |
| P/E |
55.54 - 97.22 |
73.08 |
-40.7% |
| EV/EBITDA |
51.71 - 105.12 |
71.11 |
-42.3% |
| EPV |
44.65 - 61.82 |
53.24 |
-56.8% |
| DDM - Stable |
15.10 - 42.18 |
28.64 |
-76.8% |
| DDM - Multi |
22.51 - 50.16 |
31.20 |
-74.7% |
Teradyne Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
20,067.61 |
| Beta |
2.66 |
| Outstanding shares (mil) |
162.86 |
| Enterprise Value (mil) |
19,557.57 |
| Market risk premium |
4.60% |
| Cost of Equity |
14.67% |
| Cost of Debt |
4.25% |
| WACC |
9.18% |