What is Teradata Corp worth?
With the base-case assumptions below, a discounted cash flow model on Teradata Corp's reported free cash flow gives $40.49 per share. The share price was $32.78 on November 10, 2026, 19% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -7.0% | 10.0% | $27.11 | -17% |
| Base | -2.0% | 9.0% | $40.49 | +24% |
| Bull | 3.0% | 8.0% | $65.46 | +100% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $49.61 | $52.32 | $55.64 | $59.79 | $65.12 |
| 8.0% | $42.86 | $44.62 | $46.70 | $49.19 | $52.24 |
| 9.0% | $37.90 | $39.10 | $40.49 | $42.11 | $44.02 |
| 10.0% | $34.10 | $34.96 | $35.93 | $37.03 | $38.31 |
| 11.0% | $31.09 | $31.72 | $32.42 | $33.21 | $34.11 |
Where the presets come from
Base: years 1 to 5 grow at Teradata Corp's revenue growth rate over the last 5 fiscal years (-2.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions