investorscraft@gmail.com

Intrinsic ValueTouchstone Dynamic International ETF (TDI)

Previous Close$41.62
Intrinsic Value
Upside potential
Previous Close
$41.62

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 company, providing wireless, broadband, and wireline services primarily in rural and suburban markets. 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 reliability are critical. Its market position is bolstered by its focus on underserved regions, though it faces intense competition from larger national carriers. The company’s ability to maintain customer retention and invest in next-generation technologies, such as 5G and fiber expansion, will be pivotal in sustaining its competitive edge. TDS’s diversified service portfolio helps mitigate risks associated with reliance on any single revenue stream, positioning it as a resilient player in a dynamic sector.

Revenue Profitability And Efficiency

TDS reported revenue of $4.96 billion for FY 2024, but net income was negative at -$97 million, reflecting operational challenges or one-time costs. Operating cash flow stood at $1.15 billion, indicating strong cash generation from core operations. Capital expenditures of -$884 million suggest significant reinvestment in infrastructure, which may pressure short-term profitability but supports long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.85 highlights earnings pressure, likely due to high capital expenditures and competitive pricing in the telecom sector. However, robust operating cash flow suggests underlying earnings power, provided capital allocation remains disciplined. The balance between growth investments and profitability will be critical for improving capital efficiency.

Balance Sheet And Financial Health

TDS carries $1.05 billion in total debt, with no reported cash and equivalents, raising questions about liquidity. The absence of cash reserves could limit flexibility in a downturn, though strong operating cash flow may offset near-term refinancing risks. Investors should monitor leverage ratios and debt maturity profiles closely.

Growth Trends And Dividend Policy

Despite negative earnings, TDS maintains a dividend payout of $0.93445 per share, signaling commitment to shareholder returns. Growth prospects hinge on successful infrastructure upgrades and market expansion, but the dividend sustainability may depend on improving profitability and cash flow stability.

Valuation And Market Expectations

The market likely prices TDS based on its cash flow potential rather than current earnings, given the high capex cycle. Valuation metrics should be assessed in the context of industry peers and long-term ROI from network investments.

Strategic Advantages And Outlook

TDS’s focus on rural markets provides a niche advantage, but execution risks remain. The outlook depends on its ability to monetize 5G and fiber investments while managing debt. Strategic partnerships or consolidation opportunities could enhance its competitive positioning.

Sources

Company filings, CIK 0001051512

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