Valuation Telephone and Data Systems, Inc.
Stocks
TDS
US8794338298
Wireless Telecommunications Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.14 USD | -1.64% |
|
-5.66% | -16.73% |
| 06-29 | Telephone and Data Systems, Inc.(NYSE:TDS) added to Russell 2000 Value-Defensive Index | CI |
| 06-28 | Telephone and Data Systems, Inc.(NYSE:TDS) added to Russell 2000 Defensive Index | CI |
Company Valuation: Telephone and Data Systems, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,311 | 1,191 | 2,074 | 3,884 | 4,737 | 3,887 | - | - |
| Change | - | -48.46% | 74.06% | 87.31% | 21.97% | -17.95% | - | - |
| Enterprise Value (EV) 1 | 4,878 | 4,581 | 7,128 | 7,602 | 4,800 | 3,503 | 3,810 | 4,121 |
| Change | - | -6.09% | 55.58% | 6.66% | -36.86% | -27.03% | 8.77% | 8.16% |
| P/E | 20.2x | -150x | -3.63x | -40.1x | -62.1x | 25x | 149x | 178x |
| PBR | 0.39x | 0.2x | 0.4x | 0.76x | 0.97x | 0.72x | 0.7x | 0.69x |
| PEG | - | 1x | -0x | 0.5x | 2.8x | -0x | -1.8x | -11.1x |
| Capitalization / Revenue | 0.43x | 0.22x | 0.4x | 0.78x | 3.86x | 3.12x | 3.1x | 2.99x |
| EV / Revenue | 0.92x | 0.85x | 1.38x | 1.53x | 3.91x | 2.81x | 3.04x | 3.17x |
| EV / EBITDA | 4.13x | 3.67x | 5.61x | 5.56x | 9.15x | 6.74x | 6.92x | 7.11x |
| EV / EBIT | 18.7x | 37.6x | -17.2x | 121x | -49.3x | 24.6x | -447x | -203x |
| EV / FCF | -174x | -764x | -103x | 29.1x | 24.1x | -27.8x | -70.6x | - |
| FCF Yield | -0.57% | -0.13% | -0.97% | 3.43% | 4.15% | -3.6% | -1.42% | - |
| Dividend per Share 2 | 0.7 | 0.72 | 0.74 | 0.31 | 0.16 | 0.1658 | 0.1659 | 0.1661 |
| Rate of return | 3.47% | 6.86% | 4.03% | 0.91% | 0.39% | 0.49% | 0.49% | 0.49% |
| EPS 2 | 1 | -0.07 | -5.05 | -0.85 | -0.66 | 1.365 | 0.2284 | 0.1918 |
| Distribution rate | 70% | -1,029% | -14.7% | -36.5% | -24.2% | 12.1% | 72.6% | 86.6% |
| Net sales 1 | 5,329 | 5,413 | 5,160 | 4,964 | 1,228 | 1,245 | 1,255 | 1,301 |
| EBITDA 1 | 1,180 | 1,247 | 1,271 | 1,368 | 524.6 | 519.3 | 550.5 | 579.9 |
| EBIT 1 | 261 | 122 | -414 | 63 | -97.38 | 142.2 | -8.527 | -20.25 |
| Net income 1 | 117 | -7 | -569 | -97 | -75.46 | 135.1 | 25.98 | -15.42 |
| Net Debt 1 | 2,567 | 3,390 | 5,054 | 3,718 | 62.69 | -384.3 | -77.04 | 234 |
| Reference price 2 | 20.15 | 10.49 | 18.35 | 34.11 | 41.00 | 34.14 | 34.14 | 34.14 |
| Nbr of stocks (in thousands) | 114,700 | 113,565 | 113,000 | 113,866 | 115,544 | 113,850 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 16/02/24 | 21/02/25 | 20/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.01x | 2.81x | 6.74x | 0.49% | 3.89B | |
| -200.41x | 48.09x | 108.9x | - | 1,914B | |
| 37.71x | 6.89x | 31.17x | 0.17% | 225B | |
| 17.96x | 3.02x | 7.7x | 2.2% | 203B | |
| 9.26x | 2.25x | 6.07x | 5.25% | 147B | |
| 14.14x | 2.29x | 7.63x | 3.01% | 65.77B | |
| 21.1x | 5.65x | 10.35x | 4.5% | 33.35B | |
| 13.48x | 1.31x | 4.48x | 3.74% | 34.02B | |
| 8.89x | 0.32x | 1.3x | 7.61% | 24.98B | |
| 12.53x | 3.42x | 7.58x | 6.76% | 20.29B | |
| Average | -4.03x | 7.61x | 19.19x | 3.75% | 267.11B | |
| Weighted average by Cap. | -137.57x | 35.57x | 82.04x | 2.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TDS Stock
- Valuation Telephone and Data Systems, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition