TERADATA CORP /DE/ (TDC)
Services-Prepackaged Software · Technology · $2.5B
Intrinsic Value (Consensus)
$20.05
Current Price
$27.00
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $20
Price: $27
Valuation Model Estimates
Current Price: $27.00
DCF (Discounted Cash Flow)
$111.51
Graham Number
$8.69
Earnings Power Value
$13.11
Relative Value (P/E)
$27.00
Dividend Discount Model
Not applicable
—
Consensus Value
$20.05
Model Assumptions
Discount Rate
10.3%
Growth Rate
16.4%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.35
- EPS (Forward)
- $1.57
- Book Value
- $2.49
- P/E Ratio
- 20.0
- Forward P/E
- 17.2
- PEG Ratio
- —
- ROE
- 56.5%
- Debt/Equity
- 187%
- Revenue Growth
- -5.0%
- Earnings Growth
- 16.4%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance