investorscraft@gmail.com

Intrinsic Value of Teradata Corporation (TDC)

Previous Close$21.43
Intrinsic Value
Upside potential
Previous Close
$21.43

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 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K, investor disclosures

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