Previous Close | $21.78 |
Intrinsic Value | $0.63 |
Upside potential | -97% |
Data is not available at this time.
Teradata Corporation operates in the enterprise data analytics and cloud software sector, providing a hybrid multi-cloud data platform for large-scale analytics. The company’s core revenue model is subscription-based, with offerings spanning cloud database management, AI/ML integration, and consulting services. Teradata serves industries such as finance, healthcare, and retail, where complex data processing is critical. Its market position is defined by a focus on high-performance analytics, competing with hyperscalers like AWS and Snowflake while differentiating through hybrid deployment flexibility and enterprise-grade security. The company targets Fortune 500 clients with legacy on-premise systems transitioning to cloud, leveraging its expertise in mission-critical workloads. Despite niche dominance, Teradata faces pressure from pure-play cloud vendors, requiring continuous innovation in consumption-based pricing and vertical-specific solutions to maintain relevance.
Teradata reported $1.75 billion in revenue for FY2024, with net income of $114 million, reflecting a 6.5% net margin. Diluted EPS stood at $1.16, supported by $303 million in operating cash flow. The absence of capital expenditures suggests a lean operational model, though this may limit future capacity investments. Revenue stability hinges on subscription renewals and cloud migration momentum.
The company demonstrates moderate earnings power, with operating cash flow covering interest obligations comfortably. Capital efficiency is constrained by $576 million in total debt, though $420 million in cash provides liquidity. The lack of capex signals reliance on existing infrastructure, potentially curbing growth scalability without leveraging debt further.
Teradata’s balance sheet shows a net debt position of $156 million after accounting for cash reserves. The debt-to-equity ratio warrants monitoring, but strong operating cash flow mitigates near-term refinancing risks. Liquidity is adequate, with no dividends reducing cash outflows, allowing flexibility for strategic acquisitions or share repurchases.
Growth is likely tied to cloud adoption rates, with recurring revenue streams providing stability. The company has no dividend policy, redirecting cash toward debt reduction or R&D. Historical trends suggest incremental top-line growth, though margin expansion may be limited by competitive pricing pressures in cloud services.
At a $1.16 EPS, the stock trades at a P/E multiple reflective of mid-tier tech valuations. Market expectations likely price in steady cloud transition execution, with upside contingent on surpassing subscription growth targets or margin improvements. Comparables suggest modest premium for hybrid-cloud capabilities.
Teradata’s hybrid-cloud expertise and legacy customer base are key differentiators, but success depends on accelerating cloud-native adoption. The outlook is cautiously optimistic, with risks including slower enterprise migration and hyperscale competition. Strategic partnerships or vertical-specific solutions could unlock incremental growth.
Company 10-K, investor disclosures
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 |