Valuation Telephone and Data Systems, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:03:02 15/06/2026 pm IST			5-day change	1st Jan Change
39.79 ^USD	-0.90%		+1.76%	-2.63%

22/05	Telephone and Data Systems Keeps Quarterly Dividend at $0.04 a Share, Payable June 30 to Shareholders of Record June 16	MT
22/05	Telephone and Data Systems, Inc. - Shareholder/Analyst Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,311	1,191	2,074	3,884	4,737	4,571	-	-
Change	-	-48.46%	74.06%	87.31%	21.97%	-3.51%	-	-
Enterprise Value (EV) ¹	4,878	4,581	7,128	7,602	4,800	4,187	4,494	4,805
Change	-	-6.09%	55.58%	6.66%	-36.86%	-12.78%	7.34%	6.92%
P/E Ratio	20.2x	-150x	-3.63x	-40.1x	-62.1x	29.4x	176x	209x
PBR	0.39x	0.2x	0.4x	0.76x	0.97x	0.85x	0.83x	0.81x
PEG	-	1x	-0x	0.5x	2.8x	-0x	-2.1x	-13x
Capitalization / Revenue	0.43x	0.22x	0.4x	0.78x	3.86x	3.67x	3.64x	3.51x
EV / Revenue	0.92x	0.85x	1.38x	1.53x	3.91x	3.36x	3.58x	3.69x
EV / EBITDA	4.13x	3.67x	5.61x	5.56x	9.15x	8.06x	8.16x	8.29x
EV / EBIT	18.7x	37.6x	-17.2x	121x	-49.3x	29.4x	-527x	-237x
EV / FCF	-174x	-764x	-103x	29.1x	24.1x	-33.2x	-83.2x	-
FCF Yield	-0.57%	-0.13%	-0.97%	3.43%	4.15%	-3.01%	-1.2%	-
Dividend per Share ²	0.7	0.72	0.74	0.31	0.16	0.1658	0.1659	0.1661
Rate of return	3.47%	6.86%	4.03%	0.91%	0.39%	0.41%	0.41%	0.41%
EPS ²	1	-0.07	-5.05	-0.85	-0.66	1.365	0.2284	0.1918
Distribution rate	70%	-1,029%	-14.7%	-36.5%	-24.2%	12.1%	72.6%	86.6%
Net sales ¹	5,329	5,413	5,160	4,964	1,228	1,245	1,255	1,301
EBITDA ¹	1,180	1,247	1,271	1,368	524.6	519.3	550.5	579.9
EBIT ¹	261	122	-414	63	-97.38	142.2	-8.527	-20.25
Net income ¹	117	-7	-569	-97	-75.46	135.1	25.98	-15.42
Net Debt ¹	2,567	3,390	5,054	3,718	62.69	-384.3	-77.04	234
Reference price ²	20.15	10.49	18.35	34.11	41.00	40.15	40.15	40.15
Nbr of stocks (in thousands)	1,14,700	1,13,565	1,13,000	1,13,866	1,15,544	1,13,850	-	-
Announcement Date	17/02/22	16/02/23	16/02/24	21/02/25	20/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TELEPHONE AND DATA SYSTEMS, INC.	29.41x	3.36x	8.06x	0.41%	457.11Cr
SPACE EXPLORATION TECHNOLOGIES CORP.	-141.81x	60.88x	190.66x	-	2,10700Cr
SOFTBANK GROUP CORP.	10.68x	6.81x	36.28x	0.17%	23TCr
T-MOBILE US, INC.	18.07x	3.04x	7.74x	2.18%	20TCr
AT&T INC.	10.35x	2.38x	6.42x	4.71%	16TCr
KDDI CORPORATION	14.66x	2.33x	7.66x	2.91%	6.58TCr
VODAFONE GROUP PLC	14.01x	1.32x	4.53x	3.6%	3.58TCr
ADVANCED INFO SERVICE	20.64x	5.56x	10.18x	4.6%	3.33TCr
CHINA UNICOM (HONG KONG) LIMITED	9.76x	0.36x	1.48x	6.91%	2.81TCr
TELENOR ASA	12.95x	3.57x	7.87x	6.46%	2.18TCr
Average	-0.13x	8.96x	28.09x	3.55%	28.95TCr
Weighted average by Cap.	-99.51x	45.37x	142.98x	2.62%