Teradata Corp. /DE/ (TDC) intrinsic value & 10-year financials
Teradata Corp. /DE/ (TDC) has a Graham intrinsic value of $19.17 per share. At $30.36 on Oct 17, 2026, the stock trades 58% above that value. Over the last 10 fiscal years revenue shrank 3.6% a year to $1.7B, with an average return on invested capital of 29.4%.
- Graham intrinsic value
- $19.17
- Share price (Oct 17, 2026)
- $30.36
- Price vs Graham value
- 58% above
- Market cap
- $2.9B
- Revenue (FY2025)
- $1.7B
- Revenue growth (10-yr CAGR)
- -3.6%
- ROIC (10-yr avg)
- 29.4%
- Free cash flow (FY2025)
- $286.0M
TDC 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $1.7B | $130.0M | $1.35 | $286.0M | 12.3% | 63.7% |
| FY2024 | $1.8B | $114.0M | $1.16 | $279.0M | 11.9% | 65.3% |
| FY2023 | $1.8B | $62.0M | $0.61 | $356.0M | 10.1% | 42.1% |
| FY2022 | $1.8B | $33.0M | $0.31 | $405.0M | 6.6% | 19.6% |
| FY2021 | $1.9B | $147.0M | $1.30 | $435.0M | 12.1% | 45.6% |
| FY2020 | $1.8B | $129.0M | $1.16 | $223.0M | 0.9% | 2.0% |
| FY2019 | $1.9B | -$20.0M | -$0.18 | $94.0M | 0.5% | 3.0% |
| FY2018 | $2.2B | $30.0M | $0.25 | $211.0M | 2.0% | 20.3% |
| FY2017 | $2.2B | -$67.0M | -$0.53 | $246.0M | 3.0% | 9.4% |
| FY2016 | $2.3B | $125.0M | $0.95 | $393.0M | 10.0% | 23.2% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
TERADATA CORP /DE/ is facing top-line stagnation, with revenue contracting over the decade.
TERADATA CORP /DE/ has earned high returns on invested capital, averaging 29.4% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Over the decade, TERADATA CORP /DE/ shows that management has aggressively returned capital to shareholders by retiring 26.5% of outstanding shares, and that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, TERADATA CORP /DE/ is modeled at 4.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $19.17 per share.