TERADATA CORP /DE/ (TDC)
Services-Prepackaged Software · Technology · $3.0B
Intrinsic Value (Consensus)
$20.05
Current Price
$32.87
Margin of Safety
-39%
39% Above Intrinsic Value
Value: $20
Price: $33
Valuation Model Estimates
Current Price: $32.87
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%.
Health Score
C
57
Profitability
25/25
Strength
15/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 187%
Declining revenue — top line is shrinking
Strong profitability — ROE of 57% (above 20% is excellent)
Strong earnings growth (16% YoY)
High free cash flow yield (9.4%) — generating lots of cash relative to price
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
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance