Three independent discounted-cash-flow-style models value Telephone and Data Systems Inc. every trading day. 0 of 3 currently price TDS above its market price.
| Free Cash Flow model | $-277.91 |
| Excess Profit model | $-365.36 |
| Residual Earnings model | $-10.94 |
| Dividend Discount model | $2.44 |
| Piotroski F-Score | 4 / 9 |
| Return on invested capital | -4.1% |
| Net debt / EBITDA | — |
| Gross margin | +100.0% |
| Revenue CAGR | -0.4% |
| Cash conversion | — |
| Dividend yield | +0.5% |
| Buyback yield | +0.9% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open TDS in StockKitty