GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Teradyne Inc (NAS:TER) » Definitions » Intrinsic Value: Projected FCF
中文

Teradyne (Teradyne) Intrinsic Value: Projected FCF

: $58.57 (As of Today)
View and export this data going back to 1979. Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-23), Teradyne's Intrinsic Value: Projected FCF is $58.57. The stock price of Teradyne is $99.85. Therefore, Teradyne's Price-to-Intrinsic-Value-Projected-FCF of today is 1.7.

The historical rank and industry rank for Teradyne's Intrinsic Value: Projected FCF or its related term are showing as below:

TER' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.98   Med: 1.55   Max: 2.89
Current: 1.71

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Teradyne was 2.89. The lowest was 0.98. And the median was 1.55.

TER's Price-to-Projected-FCF is ranked better than
55.57% of 583 companies
in the Semiconductors industry
Industry Median: 1.92 vs TER: 1.71

Teradyne Intrinsic Value: Projected FCF Historical Data

The historical data trend for Teradyne's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Teradyne Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 33.23 44.25 56.60 60.87 58.57

Teradyne Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 60.87 59.97 62.46 62.15 58.57

Competitive Comparison

For the Semiconductor Equipment & Materials subindustry, Teradyne's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Teradyne Price-to-Projected-FCF Distribution

For the Semiconductors industry and Technology sector, Teradyne's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Teradyne's Price-to-Projected-FCF falls into.



Teradyne Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Teradyne's Free Cash Flow(6 year avg) = $545.93.

Teradyne's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(13.689378362526*545.9312+2525.897*0.8)/162.105
=58.57

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Teradyne  (NAS:TER) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Teradyne's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=99.85/58.568066109669
=1.70

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Teradyne Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Teradyne's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Teradyne (Teradyne) Business Description

Industry
Traded in Other Exchanges
Address
600 Riverpark Drive, North Reading, MA, USA, 01864
Teradyne provides testing equipment, including automated test equipment for semiconductors, system testing for hard disk drives, circuit boards, and electronics systems and wireless testing for devices. The firm entered the industrial automation market in 2015, into which it sells collaborative and autonomous robots for factory applications. Teradyne serves numerous end markets and geographies directly and indirectly with its products, but its most significant exposure is to semiconductor testing. Teradyne serves vertically integrated, fabless, and foundry chipmakers with its equipment.
Executives
Brad Robbins officer: President, LitePoint Corp. C O LITEPOINT, 965 WEST MAUDE AVE, SUNNYVALE CA 94085
Richard John Burns officer: President, Semiconductor Test MINDSPEED TECHNOLOGIES, INC., 9 TECHNOLOGY DRIVE, WESTBOROUGH MA 01581
Ujjwal Kumar officer: President, Teradyne Robotics C/O TERADYNE, INC., 600 RIVERPARK DRIVE, NORTH READING MA 01864
Sanjay Mehta officer: VP and Chief Financial Officer C/O TERADYNE INC., 600 RIVERPARK DRIVE, NORTH READING MA 01864
Mercedes Johnson director MICRON TECHNOLOGY, INC, 8000 S FEDERAL WAY, MS 1-557, BOISE ID 83716
Charles Jeffrey Gray officer: VP, General Counsel, Secretary 600 RIVERPARK DRIVE, NORTH READING MA 01864
Mark E Jagiela director, officer: President and CEO 321 HARRISON AVE, C/O TERADYNE INC, BOSTON MA 02118
Ernest E Maddock director LAM RESEARCH, 4650 CUSHING PARKWAY, FREMONT CA 94538
Peter Herweck director 600 RIVERPARK DRIVE, NORTH READING MA 01864
Paul J Tufano director C/O SOLECTRON CORPORATION, 847 GIBRALTAR DR., MILPITAS CA 95035
Gregory Stephen Smith officer: President, Semiconductor Test 1 HUCKLEBERRY RD, HOPKINTON MA 01748-1054
Ford Tamer director 3945 FREEDOM CIRCLE SUITE 1100, SANTA CLARA CA 95054
Timothy E Guertin director C/O VARIAN MEDICAL SYSTEMS, INC, 3100 HANSEN WAY M/S E-327, PALO ALTO CA 94304
Marilyn Matz director C/O LOGMEIN, INC., 320 SUMMER STREET, BOSTON MA 02210
Edwin J Gillis director C/O VERITAS SOFTWARE CORP, 350 ELLIS STREET, MOUNTAIN VIEW CA 94043

Teradyne (Teradyne) Headlines

From GuruFocus

Q1 2020 Teradyne Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Teradyne Inc Annual Shareholders Meeting Transcript

By GuruFocus Research 01-23-2024

Teradyne Inc at Cowen TMT Conference Transcript

By GuruFocus Research 01-23-2024

Q3 2020 Teradyne Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Teradyne (TER): A Comprehensive Valuation Analysis

By GuruFocus Research 12-11-2023

Q2 2021 Teradyne Inc Earnings Call Transcript

By GuruFocus Research 01-23-2024

Teradyne Inc Annual Shareholders Meeting Transcript

By GuruFocus Research 01-23-2024