Back to TDC Overview
NYQ · Valuation Lab
TDC
Teradata Corporation
Last$26.17
Market cap—
EV/EBITDA8.5x
Intrinsic value
$12164893495.97
MoS +100.0% · Undervalued
Assuming 19.9% FCF margin and 6.2% Y1–5 growth.
Upside to price
EV (DCF)11.9B
Terminal share73%
Expected IV$11995526723.80
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 73% of EV
PV of stage FCFs3.3B
PV of terminal value8.6B
Enterprise value11.9B
Net cash / (debt)263M
Equity value12.2B
Intrinsic value / share$12164893495.97
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 1.8B | 356.9M | 336.7M | 94.3% |
| Y2 | 1.9B | 379.1M | 337.4M | 89.0% |
| Y3 | 2B | 402.6M | 338M | 84.0% |
| Y4 | 2.1B | 427.5M | 338.7M | 79.2% |
| Y5 | 2.3B | 454.1M | 339.3M | 74.7% |
| Y6 | 2.4B | 468.1M | 330M | 70.5% |
| Y7 | 2.4B | 482.6M | 321M | 66.5% |
| Y8 | 2.5B | 497.6M | 312.2M | 62.7% |
| Y9 | 2.6B | 513M | 303.7M | 59.2% |
| Y10 | 2.7B | 528.9M | 295.4M | 55.8% |
| Terminal | — | — | 8.6B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.