Fair value (multi-method)
Four independent methods triangulate what TER is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$33.34
Method range
$33.34 – $351.09
median $136.86
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $33.34 | -90.69% |
| Exit multiple | $239.76 | -33.02% |
| Analyst target | $351.09 | -1.91% |
| Graham number | $33.96 | -90.51% |
- Forward DCF$33.34
- Exit multiple$239.76
- Analyst target$351.09
- Graham number$33.96
Stock price
$357.93
FCF / share (TTM)
$1.28
3Y FCF CAGR
-14.2%
Fair value @ hist. growth
$4.46
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
54.4%
per year over your projection horizon
Margin of safety -7924.6% vs hist-growth DCF
Historical 3Y CAGR
-14.2%
Your model implies
54.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -14% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 11.5% | 50.7% | 50.0% | 49.3% | 48.6% | 47.8% |
| 12.5% | 53.1% | 52.5% | 51.9% | 51.2% | 50.5% |
| 13.5% | 55.5% | 55.0% | 54.4% | 53.8% | 53.1% |
| 14.5% | 57.8% | 57.3% | 56.8% | 56.2% | 55.6% |
| 15.0% | 58.9% | 58.4% | 57.9% | 57.4% | 56.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.49
Low vs growth
Net debt
$53M
Total debt − cash
Beta
1.79
Vs market benchmark
Frequently asked questions
Teradyne (TER) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation