olivlawolivlaw

olivLaw · US equity research

Telephone and Data Systems, Inc. (TDS) TDS

Telephone Communications (No Radiotelephone) · SIC 4813 · Vertical: Telephone Communications (No Radiotelephone) (SIC 4813)

36.01USD+1.09% · 1 dayClose 04 Nov 2026

TDS is a telecommunications company operating through TDS Telecom, a provider of broadband, video, voice and wireless services in small and rural communities, and through Array, which owns a tower portfolio and completed most of its spectrum sales in 2026. The company is in transition to a smaller structure where fiber investment and tower monetization define short-term strategy. Consolidated revenue for the second quarter of 2026 reached 309.3 million USD, and TDS Telecom guidance was raised for fiber, with 250000 - 300000 marketable fiber service addresses expected in 2026.

At the close of 04 Nov 2026, Telephone and Data Systems, Inc. (TDS) (TDS) stock was 36.01 USD (+1.09% on the day), with market capitalisation 1.8 bn USD, P/E 11.4 on diluted EPS of 3.15 USD over the last 12 months, dividend yield 0.44%, beta 0.73, 52-week range 32.98–47.59 USD. Latest reported quarter (Q2 2026): revenue of 309.3 m USD (+3.6% YoY), net income of 298.4 m USD (+2,478.6% YoY), diluted EPS 2.42 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
1.8 bn USD
shares as of 30 Jun 2010
P/E (TTM)
11.4
Diluted EPS TTM 3.15 · TTM to 30 Jun 2026
E/P (TTM)
8.74%
TTM to 30 Jun 2026
Dividend yield
0.44%
DPS 12m 0.16
Beta (2y)
0.73
Volatility (1y) 31%
52-week range
32.9847.59

Price history

Loading chart…

Technical reading

RSI (14)
56.2
strong (55–70)
Bollinger (20, 2)
32.81 – 36.34
in the upper half of the band · %B 0.91 · band width 10.2%
SMA 50 / 200
35.33 / 39.47
mixed trend
MACD (12, 26, 9)
0.11 / -0.10
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+2.6%−1.1%+3.7 pp—
3 months+1.8%−0.5%+2.2 pp—
6 months−20.9%+4.4%−25.3 pp—
Year to date−12.2%+12.3%−24.5 pp—
1 year−8.5%+13.5%−22.1 pp−14.4%
3 years+85.1%+76.4%+8.7 pp+3.2%
5 years+84.1%+63.7%+20.4 pp—
Max drawdown (1y)
−30.7%
13 Feb 2026 → 07 Aug 2026
Max drawdown (5y)
−68.4%
15 Feb 2022 → 01 Jun 2023
Compound annual growth (5y)
+13.0%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 30 Jun 2026

Revenue
309.3 m USD
+3.6% YoY
Net income
298.4 m USD
+2,478.6% YoY
Diluted EPS
2.42
unavailable YoY
net / operating
96.5% / 120.7%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26
Revenue327.5 m295.3 m290.4 m298.5 m308.5 m330.7 m309.5 m309.3 m
SG&A116.6 m116.0 m116.4 m108.6 m106.2 m103.9 m102.7 m111.5 m
Operating income-149.7 m16.9 m-33.9 m-12.3 m-68.0 m16.8 m143.8 m373.2 m
Depreciation & amortisation80.9 m44.5 m84.3 m86.0 m91.7 m41.3 m85.9 m88.8 m
Interest expense32.7 m29.7 m23.9 m29.2 m47.3 m12.3 m5.3 m11.4 m
Pre-tax income-130.0 m35.2 m-12.3 m10.0 m6.0 m85.3 m233.8 m447.7 m
Income tax-30.7 m14.7 m-8.1 m-4.2 m-72.8 m22.9 m54.4 m106.4 m
Net income-65.7 m5.9 m7.5 m11.6 m-81.8 m56.5 m144.6 m298.4 m
Diluted EPS-0.730.05 ≈-0.09-0.05-0.840.48 ≈1.092.42
Operating cash flow307.1 m ≈212.8 m185.6 m421.7 m ≈-37.0 m ≈19.6 m67.5 m55.6 m ≈
Capex-181.8 m ≈96.2 m64.4 m86.1 m ≈111.6 m ≈128.5 m149.0 m168.9 m ≈
Dividends paid21.5 m ≈21.9 m21.9 m21.9 m ≈22.0 m ≈21.9 m21.9 m21.9 m ≈
Share repurchases0 ≈0———67.4 m——

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 12 percentile of its own 26-quarter history (min 8.6, median 20.5, max 140.2; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022⚠ 202320242025
Revenue5.1 bn5.2 bn5.2 bn5.3 bn5.4 bn1.4 bn1.3 bn1.2 bn
Revenue YoY+1.3%+1.3%+0.9%+2.0%+1.6%—−4.3%−5.3%
Net income135.0 m121.0 m226.0 m156.0 m62.0 m-500.0 m-27.7 m-6.2 m
Net income YoY−11.8%−10.4%+86.8%−31.0%−60.3%—unavailableunavailable
Diluted EPS1.171.031.931.00-0.07-5.05-0.85-0.65
Diluted EPS YoY−14.6%−12.0%+87.4%−48.2%−107.0%—unavailableunavailable
net %2.6%2.3%4.3%2.9%1.1%-36.9%-2.1%-0.5%
Free cash flow241.0 m59.0 m194.0 m-28.0 m-6.0 m498.1 m780.4 m199.4 m

The series breaks before 2023: earlier years come from the original reports of the issuer of that time, later years from a subsequent filing that restated the perimeter (a separation, discontinued operations). The year-on-year change across the break is not shown.

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
766.0 m USD
Financial debt
5.3 m USD
Net debt
-760.7 m USD
Equity
5.3 bn USD
Total assets
8.4 bn USD
Debt / equity
0.00x
Current ratio
2.10x
ROE
-0.1%
ROA
-0.1%
FCF margin
16.2%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.4 bn
2024
1.3 bn
2025
1.2 bn

SEC (XBRL)· 24 Feb 2026verified

SG&A
2023
488.8 m
2024
486.7 m
2025
435.1 m

SEC (XBRL)· 24 Feb 2026verified

Operating income
2023
-682.6 m
2024
-191.3 m
2025
-97.4 m

SEC (XBRL)· 24 Feb 2026verified

Depreciation & amortisation
2023
270.5 m
2024
285.4 m
2025
303.4 m

SEC (XBRL)· 24 Feb 2026verified

EBITDA
2023
-412.1 m ≈
2024
94.1 m ≈
2025
206.0 m ≈

SEC (XBRL)· 24 Feb 2026derived

Interest expense
2023
62.2 m
2024
108.6 m
2025
112.7 m

SEC (XBRL)· 24 Feb 2026verified

Pre-tax income
2023
-563.5 m
2024
-103.4 m
2025
89.0 m

SEC (XBRL)· 24 Feb 2026verified

Income tax
2023
-15.8 m
2024
-22.1 m
2025
-62.2 m

SEC (XBRL)· 24 Feb 2026verified

Net income
2023
-500.0 m
2024
-27.7 m
2025
-6.2 m

SEC (XBRL)· 24 Feb 2026verified

Diluted EPS
2023
-5.05
2024
-0.85
2025
-0.65

SEC (XBRL)· 24 Feb 2026verified

Weighted average diluted shares
2023
112.8 m
2024
113.7 m
2025
118.6 m

SEC (XBRL)· 24 Feb 2026verified

Dividend per share
2023
0.74
2024
0.31
2025
0.16

SEC (XBRL)· 24 Feb 2026verified

Balance sheet · USD

Cash
2023
236.0 m
2024
363.6 m
2025
766.0 m

SEC (XBRL)· 24 Feb 2026verified

Receivables
2023
992.0 m
2024
57.1 m
2025
68.7 m

SEC (XBRL)· 24 Feb 2026verified

Inventories
2023
208.0 m
2024
4.1 m
2025
4.1 m

SEC (XBRL)· 24 Feb 2026verified

Current assets
2023
1.7 bn
2024
1.7 bn
2025
923.5 m

SEC (XBRL)· 24 Feb 2026verified

Property, plant & equipment, net
2023
5.1 bn
2024
2.9 bn
2025
3.0 bn

SEC (XBRL)· 24 Feb 2026verified

Goodwill
2023
0
2024
—
2025
—

SEC (XBRL)· 16 Feb 2024verified

Intangibles (excl. goodwill)
2023
183.0 m
2024
160.8 m
2025
131.7 m

SEC (XBRL)· 24 Feb 2026verified

Total assets
2023
8.1 bn
2024
13.7 bn
2025
8.4 bn

SEC (XBRL)· 24 Feb 2026verified

Short-term debt
2023
26.0 m
2024
31.1 m
2025
5.3 m

SEC (XBRL)· 24 Feb 2026verified

Current liabilities
2023
1.2 bn
2024
1.1 bn
2025
440.3 m

SEC (XBRL)· 24 Feb 2026verified

Equity
2023
6.0 bn
2024
5.9 bn
2025
5.3 bn

SEC (XBRL)· 24 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
1.1 bn
2024
1.1 bn
2025
589.9 m

SEC (XBRL)· 24 Feb 2026verified

Capex
2023
643.1 m
2024
365.4 m
2025
390.5 m

SEC (XBRL)· 24 Feb 2026verified

Free cash flow
2023
498.1 m ≈
2024
780.4 m ≈
2025
199.4 m ≈

SEC (XBRL)· 24 Feb 2026derived

Investing cash flow
2023
-1.3 bn
2024
-754.5 m
2025
2.1 bn

SEC (XBRL)· 24 Feb 2026verified

Financing cash flow
2023
56.0 m
2024
-277.5 m
2025
-2.3 bn

SEC (XBRL)· 24 Feb 2026verified

Dividends paid
2023
152.7 m
2024
104.4 m
2025
87.7 m

SEC (XBRL)· 24 Feb 2026verified

Share repurchases
2023
5.8 m
2024
0
2025
108.1 m

SEC (XBRL)· 24 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
-5.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
-39.0%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
-25.1%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
unavailable
the base of the ratio is not positive
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
-74.5%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
61.5%
computed by olivLawTTM to 30 Jun 2026
EBIT margin
37.0%
computed by olivLawTTM to 30 Jun 2026
Net margin
33.2%
computed by olivLawTTM to 30 Jun 2026
FCF margin
-36.0%
computed by olivLawTTM to 30 Jun 2026

Returns

ROE
8.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROA
5.0%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROIC
9.4%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROCE
6.0%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Payout ratio (EPS)
5.1%
computed by olivLawTTM to 30 Jun 2026
Payout ratio (FCF)
unavailable
the base of the ratio is not positive

Balance sheet

Net debt
-2.2 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Net debt / EBITDA
-2.8x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Debt / equity
0.0x
computed by olivLawbalance sheet at 30 Jun 2026
Interest coverage
6.1x
computed by olivLawTTM to 30 Jun 2026

Liquidity

Current ratio
3.8x
computed by olivLawbalance sheet at 30 Jun 2026
Quick ratio
3.8x
computed by olivLawbalance sheet at 30 Jun 2026
Cash ratio
3.6x
computed by olivLawbalance sheet at 30 Jun 2026

Cash

Operating cash flow
105.7 m USD
computed by olivLawTTM to 30 Jun 2026
Capital expenditure
558.0 m USD
computed by olivLawTTM to 30 Jun 2026
Free cash flow
-452.3 m USD
computed by olivLawTTM to 30 Jun 2026
FCF conversion
-108.3%
computed by olivLawTTM to 30 Jun 2026
Cash conversion
13.7%
computed by olivLawTTM to 30 Jun 2026

Efficiency

Days sales outstanding
143 days
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
1.8 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
Enterprise value
-389.5 m USD
computed by olivLawbalance sheet at 30 Jun 2026
Market cap / net income TTM
4.3x
computed by olivLawTTM to 30 Jun 2026
P/E (TTM)
11.4x
computed by olivLawTTM to 30 Jun 2026
Earnings yield
8.7%
computed by olivLawTTM to 30 Jun 2026
P/B
0.3x
computed by olivLawbalance sheet at 30 Jun 2026
P/S
1.4x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBITDA
-0.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/EBIT
-0.8x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
EV/Sales
-0.3x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
P/FCF
unavailable
the base of the ratio is not positive
FCF yield
-25.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Dividend yield
0.4%
computed by olivLawTTM to 30 Jun 2026
Shareholder yield (distributions)
10.9%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 63 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

36.01 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 1.8 bn USD

Key indicators

Market capitalisation
1.8 bn USD
computed by olivLawbalance sheet at 30 Jun 2026
P/E (TTM)
11.4x
computed by olivLawTTM to 30 Jun 2026
P/B
0.3x
computed by olivLawbalance sheet at 30 Jun 2026
EV/EBITDA
-0.5x
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
ROE
8.2%
computed by olivLawTTM to 30 Jun 2026 · balance sheet at 30 Jun 2026
Net margin
33.2%
computed by olivLawTTM to 30 Jun 2026
Revenue growth (YoY)
-5.3%
computed by olivLawFY 2025
Dividend yield
0.4%
computed by olivLawTTM to 30 Jun 2026

Coverage and freshness

30/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Jun 2026
Latest balance sheet date: 30 Jun 2026
Share count (cover of the latest filing), as of: 30 Jun 2010
Source: SEC (XBRL)published 07 Aug 2026
verified 2641derived 230

Score by group

  • Valuation63
  • Balance sheet91
  • Quality50
  • Growth0
  • Returns100

Estimated value range

Low
48.12
USD per share
Mid
70.26
USD per share
High
121.24
USD per share
Price: 36.01 USD
The price is below the range
Potential to the central value: 95.1% (value / price − 1)
Margin of safety: 48.7% (1 − price / value)
Agreement between methods: low · 2 methods used · 1 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 22.32 – 169.28 USD.

Methods computed but outside the aggregate range: Dividend discount (DDM) (a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate).

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · the base of the ratio is not positive
  • Peers: EV/EBITDA73.92 – 169.28 (Mid 103.42)
    6 companies used · median multiple 3.8x · quartiles 1.9x – 8.1x
    ATNI, LUMN, SHEN, T, UNIT, VZ
  • Peers: P/E22.32 – 73.20 (Mid 37.10)
    7 companies used · median multiple 11.8x · quartiles 7.1x – 23.2x
    ATEX, ATNI, CXDO, IDT, T, UNIT, VZ
  • Dividend discount (DDM)outside the aggregate2.10 – 2.83 (Mid 2.41)
    a small share of earnings is paid as dividends (capital returns through buybacks): the dividend model does not describe the value and stays outside the aggregate
Multiple comparisons use the SIC vertical: Telephone Communications (No Radiotelephone) (SIC 4813)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 63/100

FactorValueScoreWeight used
ROIC · Quality9.4%54 (vs peers)12%
Net margin · Quality33.2%95 (vs peers)7%
FCF conversion · Quality-108.3%0 (on a fixed band)7%
Revenue CAGR 3Y · Growth-39.0%0 (on a fixed band)10%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet-2.8x100 (vs peers)12%
Interest coverage · Balance sheet6.1x71 (on a fixed band)7%
Current ratio · Balance sheet3.8x100 (on a fixed band)5%
P/E (TTM) · Valuation11.4x75 (vs peers)12%
EV/EBITDA · Valuation-0.5x100 (vs peers)12%
FCF yield · Valuation-25.2%0 (on a fixed band)10%
Shareholder yield (distributions) · Returns10.9%100 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet91/100 · 3/3 factors with a value
  • Growth· partial0/100 · 1/2 factors with a value
  • Quality50/100 · 3/3 factors with a value
  • Returns· partial100/100 · 1/2 factors with a value
  • Valuation63/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

TELEPHONE AND DATA SYSTEMS, INC. (TDS). Latest full fiscal year: 2025; data up to 2026-06-30.

Figures computed from the financial statements: revenue 1.2 bn USD in 2025; YoY growth -5.3%; net margin 33.2%; ROE 8.2%; net debt/EBITDA -2.8x.

The estimated value range is 48.12–121.24 USD per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 70.26 USD, the price of 36.01 USD leaves a potential of 95.1% (value / price − 1) and a margin of safety of 48.7% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 63/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 33.2%
  • Net debt / EBITDA: -2.8x
  • Interest coverage: 6.1x
  • Current ratio: 3.8x
  • P/E (TTM): 11.4x
  • EV/EBITDA: -0.5x
  • Shareholder yield (distributions): 10.9%
  • The price is below the estimated value range

What contradicts it

  • FCF conversion: -108.3%
  • Revenue CAGR 3Y: -39.0%
  • FCF yield: -25.2%
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Payout ratio (FCF).

Versus the vertical median

Telephone Communications (No Radiotelephone) (SIC 4813) · same industry (4-digit SIC) · compared with 20 companies

Multiples and returns vs the median

P/E
11.4x
vertical median 17.0x
below median (−32.7%)
EV/EBITDA
-0.5x
vertical median 4.3x
below median (−111.6%)
P/S
1.4x
vertical median 0.5x
above median (+163.7%)
P/B
0.3x
vertical median 1.3x
below median (−74.0%)
ROE
8.2%
vertical median 10.7%
below median (−23.2%)
Net margin
33.2%
vertical median 5.6%
above median (+495.6%)
EBIT margin
37.0%
vertical median 5.4%
above median (+585.4%)
Revenue YoY
-5.3%
vertical median 2.7%
below median (−293.0%)
Net debt/EBITDA
-2.8x
vertical median 0.5x
below median (−681.2%)
Dividend yield
0.4%
vertical median 0.7%
below median (−35.1%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
AMXAmerica Movil Sab De Cv1,508.4 bn1,107.56.8%3.2%−11.2%+8% / +38%
VZVerizon Communications Inc.191.4 bn11.815.4%11.8%+2.5%+12% / +20%
TAt&T Inc.147.1 bn11.810.5%10.2%+2.7%−16% / +32%
LUMNLumen Technologies, Inc.4.6 bn——-5.8%−5.4%−45% / +241%
TDSTelephone And Data Systems, Inc.4.1 bn11.48.2%33.2%−5.3%−9% / +85%
ATEXAnterix Inc.1.5 bn22.227.9%933.0%+7.8%+278% / +138%
UNITUniti Group Inc.1.3 bn1.7666.9%30.4%+91.5%−14% / −41%
SHENShenandoah Telecommunications Company575.2 m—-4.4%-10.2%+9.1%−5% / −53%
ATNIAtn International, Inc.397.3 m2.432.2%23.2%−0.2%+22% / −15%
CXDOCrexendo, Inc.174.7 m43.65.6%4.5%+12.0%−25% / +78%
NXPLNextPlat Corp21.8 m—-43.1%-17.8%−17.8%+34% / −47%
IQSTIQSTEL Inc.9.0 m—-56.0%-2.2%+11.9%−80% / −94%
SURGSurgepays, Inc.8.2 m——-47.9%−6.4%−92% / −98%
PHIPLDT Inc.——29.3%14.9%+2.8%−19% / −22%
CTGGQwest Corp0—-15.8%-40.1%−13.8%unavailable / unavailable
KTKT Corporation——2.8%1.7%+0.4%+1% / +41%
BCEBce Inc.——32.5%26.6%+0.2%−10% / −46%
IDTIDT Corporation—24.325.4%6.7%+5.4%+69% / +186%
TKCTurkcell Iletisim Hizmetleri A S——10.8%11.7%+14.6%−15% / −5%
TEOTelecom Argentina SA——-2.4%-2.0%+53.0%−17% / +26%
TIMBTim S.A.——17.1%16.2%+4.6%−22% / +3%

1- and 3-year price returns: for TDS from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
51.23
Total return 43% · Per year 43%
91.03
Total return 154% · Per year 154%
137.74
Total return 284% · Per year 284%
3 years
40.68
Total return 15% · Per year 5%
82.15
Total return 131% · Per year 32%
137.74
Total return 287% · Per year 57%
5 years
32.30
Total return -7% · Per year -1%
74.14
Total return 111% · Per year 16%
137.74
Total return 289% · Per year 31%
What moves the 3-year price the most
  • Exit P/E± 20.54
  • Net margin± 14.38
  • Annual revenue growth± 12.98
  • Annual dilution± 1.21

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

TDS is a telecommunications company operating through TDS Telecom, a provider of broadband, video, voice and wireless services in small and rural communities, and through Array, which owns a tower portfolio and completed most of its spectrum sales in 2026. The company is in transition to a smaller structure where fiber investment and tower monetization define short-term strategy. Consolidated revenue for the second quarter of 2026 reached 309.3 million USD, and TDS Telecom guidance was raised for fiber, with 250000 - 300000 marketable fiber service addresses expected in 2026.

SWOT

Strengths

  • The company has a modernized fiber and cable network with redundant IP routing capacity that supports new services and a solid position in rural and suburban areas.
  • The tower portfolio benefits from long-term contracts with major mobile operators, high renewal rates and space available for additional colocations.
  • The control structure through the TDS Voting Trust and the majority stake in Array provide a coherent strategic direction and flexibility in managing assets.

Weaknesses

  • The company's scale has shrunk after the sale of wireless operations, which can create operational and cost disadvantages compared with the earlier period.
  • Video and voice services keep declining, and the MVNO packages depend on third parties to deliver wireless service to customers.
  • Array carries wind-down costs and obligations for decommissioning towers without tenants, which could weigh on cash flows.

Opportunities

  • If marketable fiber addresses grow as guided, TDS Telecom could widen its residential customer base with high-speed services.
  • Array can raise revenue through new colocations on towers with available space and by renegotiating ground leases in its favor.
  • Monetizing remaining spectrum and the proposal to acquire Array shares held by other shareholders could unlock value for shareholders if the transactions are completed.

Threats

  • Intense competition from cable operators, fiber overbuilders and satellite providers could pressure prices and margins.
  • Array's dependence on a small number of large tenants, especially the MLA with T-Mobile, could affect revenue if they change their plans.
  • Unfinished spectrum transactions and regulatory approvals could delay or reduce the funds the company expects to receive.

Risks

  • Dependence on T-Mobilehigh

    Array depends heavily on T-Mobile through its long-term MLA; if the operator fails to meet its lease obligations, the impact on financial results could be significant.

  • Completion of spectrum salesmedium

    Some spectrum transactions remain subject to regulatory approval and closing conditions; if they are not completed, the expected funds may not become available.

  • Fiber construction costsmedium

    Delays, labor or equipment shortages and reliance on third parties for permits could raise costs and postpone network expansion.

  • Competitive pressure on towersmedium

    Growing competition from larger operators could lead to lower lease prices and lower occupancy rates over the longer term.

  • Fixed escalators and inflationlow

    Most ground and colocation contracts carry fixed escalators; if ground escalators rise faster than colocation escalators, Array's margins could be affected.

Investment thesis

What would need to be true (bull case)

  • Growth in fiber addresses and tower occupancy could support higher revenue and EBITDA in the coming period.
  • Completing spectrum sales and paying special dividends could return significant funds to shareholders if current conditions hold.
  • The proposal to acquire Array shares held by other shareholders could simplify the structure and could raise value for TDS shareholders.

What would break the thesis

  • Declines in video and voice and competitive pressure could keep reducing legacy revenue at TDS Telecom.
  • Reliance on a single major tenant for Array could become a vulnerability if the contractual relationship changes.
  • Wind-down, decommissioning and heavy fiber investment could limit the cash available for shareholders.

What to watch

  • Pace of marketable fiber addresses against the 250000 - 300000 guidance2026
  • Closing of remaining spectrum sales and use of the proceedsQ3 2026
  • Outcome of the special committee's review of the proposal to acquire Array shares2026
  • Trend in tower occupancy and colocation revenuenext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

TDS Telecom's strategy rests on investment in fiber networks, with speeds up to 8 Gbps for residential customers, and on bundles that link broadband with video, voice and MVNO wireless. The company is extending its footprint through fiber in Wisconsin and the Pacific Northwest and wants to grow revenue from services not tied to legacy copper and cable networks. Investment has risen: capital expenditures from continuing operations were 436.559 million USD in 2025.

Array sold its wireless operations and part of its spectrum to T-Mobile on 1 August 2025 for total consideration of 4293.8 million USD, and afterwards focuses on leasing towers and monetizing remaining spectrum. In 2026 Array completed the sale of most of its remaining spectrum, and a special committee is evaluating a non-binding TDS proposal to acquire the Array shares held by other shareholders.

Segments

TDS Telecom

The TDS Telecom segment generated 1038.358 million USD in operating revenues in fiscal 2025, 2% less than in 2024, reflecting legacy declines and asset sales. In the second quarter of 2026 service revenue fell 6%, while residential fiber revenue grew 13%, and 2026 revenue guidance is 1000 - 1025 million USD.

Market context

The US telecom tower market remains dominated by a few large operators, and infrastructure demand is supported by rising mobile data consumption. Array owns the fifth largest shared tower portfolio in the country, with a lower tenancy rate than competitors, leaving room for new tenants. In fixed broadband, competition is intensifying, with cable operators, fiber providers and wireless carriers extending networks into areas TDS serves.

Rural and suburban broadband benefits from federal and state funding, including ACAM and E-ACAM programs, and from venture and private equity investment in overbuilding. For TDS Telecom, demand for fiber and bundled packages remains strong, while video continues to decline because of cord-cutting and higher prices.

Trends

  • Rising mobile data demandtailwind

    Growing mobile data consumption supports demand for colocations on towers, and Array sees room for new tenants on its portfolio, which could support revenue growth.

  • Fiber expansiontailwind

    Fiber lets TDS Telecom offer higher speeds and grow its footprint, and rising marketable addresses could gradually shift the customer base toward higher-margin services.

  • Decline of video and voiceheadwind

    Video connections are falling because of price and cord-cutting, and voice is eroding due to alternative technologies, which could pressure legacy revenue at TDS Telecom.

  • Cost and capital pressuremixed

    Higher capital spending on fiber and inflation could reduce returns on investment, and the company could need to revisit expansion plans if costs keep rising.

Competitive position

In broadband and video, TDS Telecom competes with cable operators, fiber providers, incumbent carriers, and wireless and satellite providers, and price pressure can affect margins. Competition turns on network reliability, speeds, product range and customer service.

In towers, Array competes with large and regional operators, build-to-suit providers and owners of non-telecom infrastructure such as rooftops and utility towers. Key factors are tower location, speed of deployment and lease structure, and larger competitors have greater financial resources and scale.

  • American Tower CorporationAMT

    One of the largest US tower operators, with national scale and greater financial resources than Array, named as a direct competitor for tower space leasing.

  • Crown Castle IncCCI

    A large US tower and infrastructure operator that competes with Array for tenants and colocation contracts.

  • SBA Communications CorporationSBAC

    A major wireless tower operator with strong positions in attractive locations, which can limit Array's ability to attract new tenants.

  • regional cable and fiber operators

    Regional cable companies, fiber overbuilders and incumbent providers that compete with TDS Telecom on broadband and bundled packages in its operating areas.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Telephone and Data Systems, Inc. (TDS) · 24 Feb 2026
  2. [2] Form 8-K, results release (exhibit 99.1) · SEC / Telephone and Data Systems, Inc. (TDS) · 07 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.