image
Communication Services - Telecommunications Services - NYSE - US
$ 33.2
-1.07 %
$ 3.56 B
Market Cap
-31.62
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one TDS stock under the worst case scenario is HIDDEN Compared to the current market price of 33.2 USD, Telephone and Data Systems, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one TDS stock under the base case scenario is HIDDEN Compared to the current market price of 33.2 USD, Telephone and Data Systems, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one TDS stock under the best case scenario is HIDDEN Compared to the current market price of 33.2 USD, Telephone and Data Systems, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TDS

image
$41.0$41.0$40.0$40.0$39.0$39.0$38.0$38.0$37.0$37.0$36.0$36.0$35.0$35.0$34.0$34.0$33.0$33.0$32.0$32.0$31.0$31.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
4.96 B REVENUE
-3.80%
63 M OPERATING INCOME
115.22%
-26 M NET INCOME
94.66%
1.14 B OPERATING CASH FLOW
0.26%
-754 M INVESTING CASH FLOW
43.18%
-277 M FINANCING CASH FLOW
-494.64%
1.15 B REVENUE
-6.94%
35 M OPERATING INCOME
-2.78%
12 M NET INCOME
50.00%
186 M OPERATING CASH FLOW
-12.26%
-123 M INVESTING CASH FLOW
29.31%
-76 M FINANCING CASH FLOW
39.68%
Balance Sheet Telephone and Data Systems, Inc.
image
Current Assets 1.7 B
Cash & Short-Term Investments 364 M
Receivables 1.04 B
Other Current Assets 288 M
Non-Current Assets 12 B
Long-Term Investments 500 M
PP&E 5.98 B
Other Non-Current Assets 5.51 B
7.62 %3.65 %43.67 %40.28 %Total Assets$13.7b
Current Liabilities 1.09 B
Accounts Payable 280 M
Short-Term Debt 184 M
Other Current Liabilities 626 M
Non-Current Liabilities 6.71 B
Long-Term Debt 4.92 B
Other Non-Current Liabilities 1.79 B
3.59 %8.03 %63.06 %22.96 %Total Liabilities$7.8b
EFFICIENCY
Earnings Waterfall Telephone and Data Systems, Inc.
image
Revenue 4.96 B
Cost Of Revenue 2.14 B
Gross Profit 2.83 B
Operating Expenses 2.77 B
Operating Income 63 M
Other Expenses 89 M
Net Income -26 M
5b5b5b5b4b4b4b4b3b3b3b3b2b2b2b2b1b1b500m500m00(500m)(500m)5b(2b)3b(3b)63m(89m)(26m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
56.99% GROSS MARGIN
56.99%
1.27% OPERATING MARGIN
1.27%
-0.56% NET MARGIN
-0.56%
-0.55% ROE
-0.55%
-0.20% ROA
-0.20%
0.64% ROIC
0.64%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Telephone and Data Systems, Inc.
image
300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)(600m)(600m)(700m)(700m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -26 M
Depreciation & Amortization 943 M
Capital Expenditures -904 M
Stock-Based Compensation 71 M
Change in Working Capital -68 M
Others 221 M
Free Cash Flow 241 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Telephone and Data Systems, Inc.
image
Wall Street analysts predict an average 1-year price target for TDS of $31.2 , with forecasts ranging from a low of $16 to a high of $51 .
TDS Lowest Price Target Wall Street Target
16 USD -51.81%
TDS Average Price Target Wall Street Target
31.2 USD -6.02%
TDS Highest Price Target Wall Street Target
51 USD 53.61%
Price
Max Price Target
Min Price Target
Average Price Target
555550504545404035353030252520201515Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.50% DIVIDEND YIELD
0.04 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.8000.8000.7000.7000.6000.6000.5000.5000.4000.4000.3000.3000.2000.2000.1000.1000.0000.0000.1410.1480.1550.160.1650.170.1750.180.1850.190.040.1410.1480.1550.160.1650.170.1750.180.1850.040.040.1410.1480.1550.160.1650.170.1750.180.1850.040.1410.560.1480.590.1550.620.160.640.1650.660.170.680.1750.700.180.720.1850.740.040.310.082015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 15
6. Ownership
Insider Ownership Telephone and Data Systems, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
The High Yield Of Telephone and Data Systems Preferred Is Attractive, But Not Entirely Safe Telephone and Data Systems preferred stock delivered an 83% total return in under two years, driven by a pending $4.4B UScellular asset sale to T-Mobile. The asset sale will significantly reduce TDS's debt and strengthen its balance sheet, improving preferred dividend safety but shrinking the company. Despite improved prospects, TDS still faces high debt and ongoing losses, making the preferred dividend less than fully secure. seekingalpha.com - 3 weeks ago
Levi & Korsinsky, LLP Announces Proposed Class Action Settlement on Behalf of Purchasers of Telephone and Data Systems, Inc. Securities (NYSE: TDS) NEW YORK, June 09, 2025 (GLOBE NEWSWIRE) -- Levi & Korsinsky, LLP announces that the United States District Court for the Northern District of Illinois, Eastern Division has approved the following announcement of a proposed class action settlement that would benefit purchasers of Telephone and Data Systems, Inc. (“TDS”) securities (NYSE: TDS, TDSPrU, TDSPrV): SUMMARY NOTICE OF PENDENCY OF CLASS ACTION, PROPOSED CLASS ACTION SETTLEMENT, SETTLEMENT HEARING, AND MOTION FOR ATTORNEYS' FEES AND REIMBURSEMENT OF LITIGATION EXPENSES To: All persons and entities similarly situated, other than Defendants, who purchased or otherwise acquired securities of TDS between May 6, 2022 and November 3, 2022, inclusive (the “Settlement Class”). Excluded from the Settlement Class are Defendants, TDS and United States Cellular Corporation (“UScellular”) and their subsidiaries, affiliates, and respective officers and directors at all relevant times, and any of their immediate families, legal representatives, heirs, successors, or assigns, and any entity in which any Defendant has or had a controlling interest. globenewswire.com - 3 weeks ago
Telephone And Data Systems: The Good News Has Been Priced In Telephone and Data Systems, Inc.'s share price has surged on expectations of major asset sales and a cash infusion, despite ongoing operational declines and weak profitability. The bullish thesis fully hinges on the successful closing of asset sales to T-Mobile, Verizon, and AT&T, which will reduce debt and boost cash reserves. Post-sale, TDS will focus on fiber broadband expansion, aiming for improved margins and profitability through economies of scale and operational streamlining. seekingalpha.com - 4 weeks ago
TDS Names Ken Dixon President and CEO of TDS Telecom; Jim Butman Retires after 40 Years of Service CHICAGO , June 4, 2025 /PRNewswire/ -- Telephone and Data Systems, Inc. (NYSE: TDS) announced today that Ken Dixon will be appointed President and Chief Executive Officer of TDS Telecommunications LLC (TDS Telecom), a wholly owned subsidiary of TDS, effective June 9. Dixon succeeds Jim Butman who will retire and step down on July 1 after more than 40 years of service to TDS, including the last 7 years as the leader of TDS Telecom. prnewswire.com - 1 month ago
2 Preferreds For A Stress-Free Retirement; Up To 8.7% Yield Retirement is about maximizing time and enjoying life, not stressing over market fluctuations. Income investing allows your money to work for you, enabling financial freedom. Preferred securities offer reliable, high-yield income and stability. seekingalpha.com - 1 month ago
TDS announces second quarter 2025 dividends CHICAGO , May 22, 2025 /PRNewswire/ -- The board of directors of Telephone and Data Systems, Inc. (NYSE: TDS), a leading provider of telecommunications services, has declared second quarter 2025 dividends on its Common Shares, Series A Common Shares, Series UU Preferred Shares and Series VV Preferred Shares. TDS is paying a quarterly dividend of $0.04 per Common Share and Series A Common Share payable on June 30, 2025, to holders of record on June 16, 2025. prnewswire.com - 1 month ago
TDS TO WEBCAST 2025 ANNUAL MEETINGS OF SHAREHOLDERS CHICAGO , May 9, 2025 /PRNewswire/ -- Telephone and Data Systems, Inc. [NYSE: TDS] is webcasting its 2025 Annual Meeting of Shareholders at 9:00 a.m. Central time on May 22, 2025. prnewswire.com - 1 month ago
Telephone and Data Systems' Q1 Earnings Miss, Top Line Declines Y/Y TDS witnesses year-over-year top-line contraction in the first quarter of 2025, owing to weak demand in the U.S. Cellular vertical. zacks.com - 2 months ago
Telephone and Data Systems, Inc. (TDS) Q1 2025 Earnings Call Transcript Telephone and Data Systems, Inc. (NYSE:TDS ) Q1 2025 Earnings Conference Call May 2, 2025 10:00 AM ET Company Participants Colleen Thompson - VP, Corporate Relations Vicki Villacrez - EVP and CFO LT Therivel - President and CEO, UScellular Doug Chambers - EVP and CFO, UScellular Kris Bothfeld - VP, Finance and CFO, TDS Telecom Conference Call Participants Ric Prentiss - Raymond James Sebastiano Pettiat - JPMorgan Sergey Dluzhevskiy - with GAMCO Investors Operator Hello and thank you for standing by. My name is Regina and I will be your conference operator today. seekingalpha.com - 2 months ago
TDS (TDS) Q1 Earnings: Taking a Look at Key Metrics Versus Estimates Although the revenue and EPS for TDS (TDS) give a sense of how its business performed in the quarter ended March 2025, it might be worth considering how some key metrics compare with Wall Street estimates and the year-ago numbers. zacks.com - 2 months ago
Telephone & Data Systems (TDS) Reports Q1 Loss, Misses Revenue Estimates Telephone & Data Systems (TDS) came out with a quarterly loss of $0.09 per share versus the Zacks Consensus Estimate of a loss of $0.02. This compares to earnings of $0.10 per share a year ago. zacks.com - 2 months ago
TDS reports first quarter 2025 results CHICAGO , May 2, 2025 /PRNewswire/ -- As previously announced, TDS will hold a teleconference on May 2, 2025, at 9:00 a.m. CDT. Listen to the call live via the Events & Presentations page of investors.tdsinc.com. prnewswire.com - 2 months ago
8. Profile Summary

Telephone and Data Systems, Inc. TDS

image
COUNTRY US
INDUSTRY Telecommunications Services
MARKET CAP $ 3.56 B
Dividend Yield 0.50%
Description Telephone and Data Systems, Inc., a telecommunications company, provides communications services in the United States. It operates through two segments: UScellular and TDS Telecom. The company offers wireless solutions to consumers and business and government customers, including a suite of connected Internet of things (IoT) solutions, and software applications for monitor and control, business automation/operations, communication, fleet and asset management, smart water solutions, private cellular networks and custom, and end-to-end IoT solutions; wireless priority services and quality priority and preemption options; smartphones and other handsets, tablets, wearables, mobile hotspots, routers, and IoT devices; and accessories, such as cases, screen protectors, chargers, and memory cards, as well as consumer electronics, including audio, home automation and networking products. It also provides replace and repair services; Trade-In program through which it buys customers' used equipment; internet connections and all-home WI-FI services; TDS TV+, an integrated cloud television platform that offers video content; local and long-distance telephone service, VoIP, and enhanced services; and broadband, IP-based services, and hosted voice and video collaboration services. The company sells its products through retail sales, direct and indirect sales, third-party retailers, and independent agents, as well as through ecommerce and telesales. As of December 31, 2021, it offers its services to customers 5 million wireless connections, and 1.2 million wireline and cable connections. The company was incorporated in 1968 and is headquartered in Chicago, Illinois.
Contact 30 North LaSalle Street, Chicago, IL, 60602 https://www.tdsinc.com
IPO Date Dec. 15, 1981
Employees 7900
Officers Mr. Joseph R. Hanley Senior Vice President of Strategy & Corporate Development Ms. AnnMarie Kreitzer Senior Vice President of Human Resources & Chief Human Resources Officer Ms. Jane W. McCahon Vice President - Corporate Secretary Mr. Walter C. D. Carlson J.D. Chairman, President & Chief Executive Officer John P. Kelsh General Counsel & Assistant Secretary Mr. Laurent C. Therivel President & Chief Executive Officer of UScellular Ms. Vicki L. Villacrez CPA Executive Vice President, Chief Financial Officer & Director Ms. Anita J. Kroll Chief Accounting Officer, Vice President & Controller Ms. Laurie A. Ruchti Vice President & Chief Information Officer Ms. Julie D. Mathews Director of Investor Relations