investorscraft@gmail.com

Intrinsic ValueTeradata Corporation (0LEE.L)

Previous Close£28.80
Intrinsic Value
Upside potential
Previous Close
£28.80

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

Teradata Corporation operates in the competitive enterprise analytics sector, providing a connected multi-cloud data platform, Teradata Vantage, which enables businesses to unify and analyze data across diverse sources. The company serves industries such as financial services, healthcare, and retail, leveraging its direct sales force across global markets. Its revenue model combines software licensing, cloud-based subscriptions, and consulting services, positioning it as a hybrid cloud analytics leader. Teradata differentiates itself through ecosystem simplification and migration support, catering to enterprises transitioning to cloud-native architectures. The company’s deep industry expertise and scalable platform allow it to compete with larger cloud providers while maintaining a niche in complex, high-value analytics. Despite competition from hyperscalers, Teradata retains a loyal customer base due to its performance optimization and hybrid deployment flexibility.

Revenue Profitability And Efficiency

Teradata reported $1.75 billion in revenue for the period, with net income of $114 million, reflecting a disciplined cost structure. The company’s diluted EPS of $1.16 underscores its ability to convert top-line growth into shareholder returns. Operating cash flow of $303 million indicates strong operational efficiency, though capital expenditures were negligible, suggesting a focus on leveraging existing infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin cloud and consulting services, with a stable beta of 0.799 indicating lower volatility relative to the market. Teradata’s capital efficiency is evident in its ability to generate substantial operating cash flow without significant reinvestment, though its growth strategy may require future capex to sustain cloud expansion.

Balance Sheet And Financial Health

Teradata maintains a solid balance sheet with $420 million in cash and equivalents, providing liquidity against $576 million in total debt. The absence of dividends suggests a reinvestment-focused capital allocation strategy. The moderate debt level and strong cash position indicate financial flexibility, though leverage metrics should be monitored as the company scales its cloud offerings.

Growth Trends And Dividend Policy

Teradata’s growth is tied to cloud adoption and hybrid deployments, with revenue stability across cyclical sectors. The company does not pay dividends, prioritizing reinvestment in platform innovation and go-to-market expansion. Its zero dividend policy aligns with its focus on capturing long-term cloud migration opportunities, though shareholder returns remain driven by earnings growth and potential buybacks.

Valuation And Market Expectations

With a market cap of $2.08 billion, Teradata trades at a premium reflective of its niche in enterprise analytics. Investors likely price in sustained cloud revenue growth and margin expansion, though competition from hyperscalers may pressure valuation multiples. The stock’s lower beta suggests muted sensitivity to broader market swings, appealing to risk-averse investors.

Strategic Advantages And Outlook

Teradata’s hybrid cloud expertise and industry-specific solutions provide a defensible moat in a fragmented market. The outlook hinges on its ability to monetize cloud migrations while maintaining on-premises profitability. Strategic partnerships and product modularity could further differentiate its offering, though execution risks remain in balancing growth with profitability.

Sources

Company filings, Bloomberg

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