Stock TDS TELEPHONE AND DATA SYSTEMS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Telephone and Data Systems, Inc.

Equities

TDS

US8794338298

Wireless Telecommunications Services

Market Closed - Nyse
Other stock markets
 04:00:01 2024-04-26 pm EDT 		5-day change 1st Jan Change
15.78 USD +1.54% Intraday chart for Telephone and Data Systems, Inc. +2.67% -14.01%
Apr. 19 Telephone and Data Systems, Inc Receives a Shareholder Proposal from Kenneth Steiner CI
Mar. 22 Transcript : Telephone and Data Systems, Inc. Presents at New Street Research and BCG Fiber-to-the-Future Conference, Mar-22-2024 12:50 PM

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,917 2,123 2,311 1,191 2,074 1,783 - -
Enterprise Value (EV) 1 4,778 4,120 4,878 4,581 2,074 6,546 6,787 7,804
P/E ratio 24.7 x 9.62 x 20.2 x -150 x -3.63 x -26.7 x -23.6 x -14.7 x
Yield 2.6% 3.66% 3.47% 6.86% - 4.75% 4.84% 5.07%
Capitalization / Revenue 0.56 x 0.41 x 0.43 x 0.22 x 0.4 x 0.35 x 0.35 x 0.34 x
EV / Revenue 0.92 x 0.79 x 0.92 x 0.85 x 0.4 x 1.29 x 1.33 x 1.47 x
EV / EBITDA 3.62 x 3.47 x 4.13 x 3.67 x 1.63 x 5.22 x 5.28 x 5.81 x
EV / FCF 81 x 21.2 x -174 x -764 x - -21 x - -
FCF Yield 1.23% 4.71% -0.57% -0.13% - -4.77% - -
Price to Book 0.63 x 0.44 x 0.39 x 0.2 x - 0.33 x 0.34 x 0.47 x
Nbr of stocks (in thousands) 114,700 114,325 114,700 113,565 113,000 112,991 - -
Reference price 2 25.43 18.57 20.15 10.49 18.35 15.78 15.78 15.78
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/16/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,176 5,225 5,329 5,413 5,160 5,086 5,095 5,310
EBITDA 1 1,319 1,189 1,180 1,247 1,271 1,255 1,287 1,343
EBIT 1 190 259 261 122 -414 142.4 167.7 -
Operating Margin 3.67% 4.96% 4.9% 2.25% -8.02% 2.8% 3.29% -
Earnings before Tax (EBT) 1 211 288 221 125 -477 45.29 34.53 -43.41
Net income 1 121 226 117 -7 -569 -17.58 -29.05 -55.74
Net margin 2.34% 4.33% 2.2% -0.13% -11.03% -0.35% -0.57% -1.05%
EPS 2 1.030 1.930 1.000 -0.0700 -5.050 -0.5900 -0.6700 -1.070
Free Cash Flow 1 59 194 -28 -6 - -312 - -
FCF margin 1.14% 3.71% -0.53% -0.11% - -6.13% - -
FCF Conversion (EBITDA) 4.47% 16.32% - - - - - -
FCF Conversion (Net income) 48.76% 85.84% - - - - - -
Dividend per Share 2 0.6600 0.6800 0.7000 0.7200 - 0.7495 0.7645 0.8000
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/16/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 1,328 1,372 1,315 1,349 1,392 1,357 1,303 1,267 1,278 1,313 1,256 1,243 1,253 1,303 1,263
EBITDA 1 289 257 326 337 271 266 274 309 330 358 319.7 305.7 320.3 322.9 327.2
EBIT 1 69 24 95 63 -11 -26 29 33 48 -524 39.11 28.6 39.28 43.13 25.06
Operating Margin 5.2% 1.75% 7.22% 4.67% -0.79% -1.92% 2.23% 2.6% 3.76% -39.91% 3.11% 2.3% 3.13% 3.31% 1.98%
Earnings before Tax (EBT) 1 66 31 109 66 -13 -38 25 15 31 -548 26.72 -1.349 23.35 23.34 11.63
Net income 1 28 14 44 18 -25 -43 -9 -19 -17 -523 0.0967 -11.6 -2.29 -2.052 -9.719
Net margin 2.11% 1.02% 3.35% 1.33% -1.8% -3.17% -0.69% -1.5% -1.33% -39.83% 0.01% -0.93% -0.18% -0.16% -0.77%
EPS 2 0.2400 0.1100 0.3700 0.1500 -0.2200 -0.3800 -0.0800 -0.1700 -0.1600 -4.640 -0.1150 -0.2250 -0.0900 -0.1700 -0.0900
Dividend per Share 2 0.1750 0.1750 0.1800 0.1800 0.1800 0.1800 - 0.1850 - - 0.1875 0.1875 0.1875 0.1875 0.1950
Announcement Date 11/4/21 2/17/22 5/5/22 8/4/22 11/3/22 2/16/23 5/4/23 8/4/23 11/3/23 2/16/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,861 1,997 2,567 3,390 - 4,763 5,004 6,021
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.411 x 1.68 x 2.175 x 2.719 x - 3.795 x 3.889 x 4.482 x
Free Cash Flow 1 59 194 -28 -6 - -312 - -
ROE (net income / shareholders' equity) 2.63% 4.78% 2.18% -0.12% - 9.71% -2.47% -1.51%
ROA (Net income/ Total Assets) 1.18% 1.94% 0.9% -0.05% - -1.34% -0.44% -
Assets 1 10,282 11,653 13,009 14,028 - 1,315 6,679 -
Book Value Per Share 2 40.50 42.10 51.50 52.20 - 47.50 46.30 33.60
Cash Flow per Share - - - - - - - -
Capex 1 957 1,338 1,131 1,161 - 1,040 964 -
Capex / Sales 18.49% 25.61% 21.22% 21.45% - 20.45% 18.91% -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/16/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Telephone and Data Systems, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
15.78 USD
Average target price
26.67 USD
Spread / Average Target
+68.99%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Wireless Telecommunications Services

1st Jan change Capi.
TELEPHONE AND DATA SYSTEMS, INC. Stock Telephone and Data Systems, Inc.
-14.01% 1.78B
T-MOBILE US Stock T-Mobile US
+2.26% 193B
AT&T INC. Stock AT&T Inc.
-0.18% 120B
SOFTBANK GROUP CORP. Stock SoftBank Group Corp.
+23.66% 72.46B
KDDI CORPORATION Stock KDDI Corporation
-2.36% 57.97B
CHINA UNICOM HONG KONG LIMITED Stock China Unicom Hong Kong Limited
+24.90% 23.92B
VODAFONE GROUP PLC Stock Vodafone Group Plc
+0.76% 23.3B
TELENOR ASA Stock Telenor ASA
+9.95% 16.07B
ADVANCED INFO SERVICE Stock Advanced Info Service
-10.14% 15.66B
TAIWAN MOBILE CO., LTD. Stock Taiwan Mobile Co., Ltd.
+4.97% 9.6B
Other Wireless Telecommunications Services
  1. Stock Market
  2. Equities
  3. TDS Stock
  4. Financials Telephone and Data Systems, Inc.