Telephone and Data Systems Inc
NYSE:TDS

Watchlist Manager
Telephone and Data Systems Inc Logo
Telephone and Data Systems Inc
NYSE:TDS
Watchlist
Price: 41.93 USD -2.94% Market Closed
Market Cap: $4.5B

Multiples-Based Value

The Multiples-Based Value of one TDS stock under the Base Case scenario is 14.43 USD. Compared to the current market price of 41.93 USD, Telephone and Data Systems Inc is Overvalued by 66%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

TDS Multiples-Based Value
Base Case
14.43 USD
Overvaluation 66%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TDS Competitors Multiples
Telephone and Data Systems Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Telephone and Data Systems Inc
NYSE:TDS
4.8B USD 4 -64.6 16.5 -93.2
ZA
MTN Group Ltd
JSE:MTN
365.4B ZAR 1.6 18 3.4 5.5
ZA
Vodacom Group Ltd
JSE:VOD
289.9B ZAR 1.8 15.4 5.4 8.8
US
T-Mobile US Inc
NASDAQ:TMUS
233.4B USD 2.6 21.2 9.6 16.5
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 8.9 6.8 6.8
JP
SoftBank Group Corp
TSE:9984
22.5T JPY 2.9 6.1 25.9 66.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.5T INR 5.1 34.4 10 18.1
MX
America Movil SAB de CV
BMV:AMXB
1.4T MXN 1.4 15.4 4.9 9.5
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.5 18.4 7.8 13.9
JP
KDDI Corp
TSE:9433
10.4T JPY 1.7 14.6 6.8 11.2
UK
Vodafone Group PLC
LSE:VOD
26.7B GBP 0.8 -6.9 3.9 13.9
P/E Multiple
Earnings Growth PEG
US
Telephone and Data Systems Inc
NYSE:TDS
Average P/E: 16.9
Negative Multiple: -64.6
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
18
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
15.4
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
21.2
19%
1.1
CN
China Mobile Ltd
SSE:600941
8.9
5%
1.8
JP
SoftBank Group Corp
TSE:9984
6.1
-12%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
34.4
17%
2
MX
America Movil SAB de CV
BMV:AMXB
15.4
20%
0.8
JP
SoftBank Corp
TSE:9434
18.4
7%
2.6
JP
KDDI Corp
TSE:9433
14.6
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Telephone and Data Systems Inc
NYSE:TDS
Average EV/EBIT: 17.1
Negative Multiple: -93.2
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
5.5
32%
0.2
ZA
V
Vodacom Group Ltd
JSE:VOD
8.8
23%
0.4
US
T-Mobile US Inc
NASDAQ:TMUS
16.5
15%
1.1
CN
China Mobile Ltd
SSE:600941
6.8
5%
1.4
JP
SoftBank Group Corp
TSE:9984
66.6
18%
3.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
18.1
28%
0.6
MX
America Movil SAB de CV
BMV:AMXB
9.5
9%
1.1
JP
SoftBank Corp
TSE:9434
13.9
-75%
N/A
JP
KDDI Corp
TSE:9433
11.2
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
13.9
4%
3.5
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett