Previous Close | $39.45 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Telephone and Data Systems, Inc. (TDS) operates as a diversified telecommunications provider, offering wireless, wireline, and broadband services primarily in rural and suburban markets across the United States. The company generates revenue through subscription-based services, equipment sales, and network infrastructure leasing. TDS competes in a highly regulated and capital-intensive industry, where scale and network quality are critical. Its subsidiary, U.S. Cellular, is a key player in the wireless segment, while TDS Telecom focuses on broadband and wireline services. The company’s market position is bolstered by its focus on underserved areas, where competition from larger carriers is less intense. However, its regional focus limits economies of scale compared to national telecom giants. TDS differentiates itself through customer service and localized offerings, though it faces ongoing challenges from technological shifts and consolidation in the telecom sector. The company’s hybrid business model, combining wireless and wireline services, provides some diversification but also exposes it to multiple competitive and regulatory pressures.
TDS reported revenue of $4.96 billion for FY 2024, reflecting its broad service offerings. However, the company posted a net loss of $28 million, with diluted EPS of -$0.85, indicating profitability challenges. Operating cash flow was robust at $1.15 billion, but capital expenditures of $884 million highlight the high costs of maintaining and upgrading telecom infrastructure. These metrics suggest efficiency pressures in a capital-intensive industry.
The company’s negative net income and EPS underscore earnings challenges, likely driven by competitive pricing and infrastructure costs. Operating cash flow remains healthy, but significant capital expenditures limit free cash flow generation. TDS’s capital efficiency is constrained by the need for continuous network investments, which are critical to retaining customers but weigh on near-term profitability.
TDS holds $364 million in cash and equivalents, providing liquidity, but total debt of $5.1 billion raises leverage concerns. The balance sheet reflects the capital-heavy nature of the telecom industry, with substantial debt used to fund infrastructure. While operating cash flow supports debt servicing, the high debt load could limit financial flexibility in a rising interest rate environment.
Growth prospects are tempered by industry saturation and competition, though rural broadband expansion offers opportunities. TDS maintains a modest dividend of $0.16 per share, signaling a commitment to shareholder returns despite profitability challenges. The dividend yield is likely sustainable given operating cash flow, but further growth may depend on improved earnings and reduced capex demands.
The market appears to price TDS cautiously, reflecting its mixed financial performance and sector headwinds. Investors likely weigh its regional strengths against broader industry challenges, including competition and regulatory risks. Valuation metrics may hinge on the company’s ability to stabilize profitability and manage debt while investing in network upgrades.
TDS’s focus on underserved markets provides a niche advantage, but long-term success depends on executing network modernization and cost management. The telecom industry’s evolution toward 5G and fiber expansion presents both opportunities and risks. While the company’s regional positioning offers stability, its outlook remains tied to competitive dynamics and capital allocation decisions.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |