investorscraft@gmail.com

Intrinsic Value of Telephone and Data Systems, Inc. (TDS)

Previous Close$39.45
Intrinsic Value
Upside potential
Previous Close
$39.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount