investorscraft@gmail.com

Intrinsic Value of Teradyne, Inc. (TER)

Previous Close$93.06
Intrinsic Value
Upside potential
Previous Close
$93.06

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

Teradyne, Inc. is a leading provider of automated test equipment (ATE) for semiconductors, wireless devices, and industrial applications. The company operates in the highly specialized semiconductor testing sector, where its systems ensure the performance and reliability of integrated circuits (ICs) and system-on-chip (SoC) designs. Teradyne’s core revenue model is driven by capital expenditures from semiconductor manufacturers, who rely on its precision testing solutions to maintain yield and efficiency in chip production. The company holds a dominant position in the ATE market, competing with firms like Advantest, and benefits from long-term relationships with top-tier semiconductor foundries and fabless companies. Its product portfolio spans semiconductor test systems, robotics, and wireless test platforms, catering to diverse industries including automotive, consumer electronics, and 5G infrastructure. Teradyne’s market leadership is reinforced by its technological innovation, particularly in high-speed and high-precision testing, which is critical for next-generation chips. The company’s robotics division, through subsidiaries like Universal Robots, further diversifies its revenue streams by addressing automation needs in manufacturing and logistics. This dual focus on semiconductor testing and industrial automation positions Teradyne as a key enabler of advanced manufacturing and IoT ecosystems.

Revenue Profitability And Efficiency

In FY 2024, Teradyne reported revenue of $2.82 billion, with net income of $542.4 million, reflecting a net margin of approximately 19.2%. The company generated $672.2 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures totaled $198.1 million, indicating disciplined reinvestment to support growth. These metrics underscore Teradyne’s ability to maintain profitability while funding innovation and operational scalability.

Earnings Power And Capital Efficiency

Teradyne’s diluted EPS of $3.32 highlights its earnings power, supported by efficient capital allocation and high-margin product lines. The company’s robust operating cash flow relative to net income suggests effective working capital management. With modest debt levels and a focus on R&D, Teradyne balances growth investments with shareholder returns, maintaining a capital-efficient business model.

Balance Sheet And Financial Health

Teradyne’s balance sheet remains solid, with $553.4 million in cash and equivalents and total debt of $76.6 million, yielding a net cash position. This conservative leverage profile provides flexibility for strategic initiatives or M&A. The company’s financial health is further reinforced by its ability to fund operations and dividends without excessive reliance on debt.

Growth Trends And Dividend Policy

Teradyne’s growth is tied to semiconductor industry cycles, with demand driven by advanced chip testing needs. The company paid a dividend of $0.48 per share in FY 2024, reflecting a modest but stable payout ratio. While dividend growth has been incremental, Teradyne prioritizes reinvestment in innovation to sustain its competitive edge in high-growth segments like 5G and AI.

Valuation And Market Expectations

Teradyne’s valuation reflects its leadership in ATE and exposure to secular trends in semiconductor demand. Market expectations are anchored to its ability to capitalize on next-generation chip testing and industrial automation. The company’s P/E and cash flow multiples are typically benchmarked against peers, with investors weighing cyclical risks against long-term growth potential.

Strategic Advantages And Outlook

Teradyne’s strategic advantages include its technological leadership in ATE and diversification into robotics. The outlook remains positive, supported by semiconductor industry tailwinds and increasing automation adoption. However, macroeconomic volatility and customer capex fluctuations pose near-term risks. The company’s focus on R&D and strategic partnerships positions it to navigate these challenges while sustaining growth.

Sources

10-K, company filings

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