Teradyne, Inc. logo TER - Teradyne, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 20
HOLD 11
SELL 0
STRONG
SELL
0
| PRICE TARGET: $351.09 DETAILS
HIGH: $440.00
LOW: $220.00
MEDIAN: $370.00
CONSENSUS: $351.09
DOWNSIDE: 2.05%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Cyclical & Capital-Intensive 80% confidence

Primary model: Normalized Earnings × Cycle Multiple

Valuation Signal Overvalued Strong
Trading 146.2% above fair value
Current Price $358.44
Bear Case $109.09 69.6% downside ($109.09 - $358.44) / $358.44 = -69.6% $3.61 × 12x + net cash
Fair Value $145.60 59.4% downside ($145.60 - $358.44) / $358.44 = -59.4% $3.61 × 16x + net cash
Bull Case $182.09 49.2% downside ($182.09 - $358.44) / $358.44 = -49.2% $3.61 × 20x + net cash

Adjust Assumptions

16.0x
3.61$

Key Value Driver

Through-cycle normalized EPS ($3.61)

Implied Market Multiple 99.4x

Plain-Language Summary

Our base-case estimate uses Normalized Earnings × Cycle Multiple. We then blend that result with the average analyst price target of $351.09 from 31 analysts, using a 30% weight on analyst consensus. That produces an estimated intrinsic value of $145.60 per share.

Warnings

Price-to-book value of 25.2x is above the normal range for this type of business (0.7x-2.0x). The stock may already price in a strong cycle.
Wall Street's average price target is $351.09 (from 31 analysts). Our estimate is 84% below the consensus -- consider that gap carefully.

Key Risks

  • Standard 10-year DCF produces unreliable terminal values for cyclicals
  • 'Cheap' P/E at cycle peak is the most common value trap — normalize first
  • Captive finance subsidiaries have different risk profiles from manufacturing