TDOC

Teladoc Health IncIgnored & cheap

$5.79+0.27 ▲ +4.89%Oct 5, 4:00 PM ET

Options Paper trade

Target price$13.18by DCF127.6% above the price

Crowd score30/100Crowd-driven · 0 confirming

Sentiment0.00FinBERT, −1 to +1

Mentions · 24h0▲ +0% vs 7-day avg

Price × crowd

━ Price┅ Target price● Mention spike· Sample history

1M 3M 1Y 5Y

Why this score

1 sources

Each part compares today with this ticker's own last 60 trading days. The centre line is normal.

Attention 35%+0.8σ
Opinion 35%no data yet—
Breadth 15%no data yet—
Momentum 15%+0.4σ

Wikipedia +0.8σ

Sources confirming: 0
Driven by: The crowd (no big news)

Herd behaviour

score, last year

Fades in0.5 daysBursts of attention halve quickly: fads come and go.

Talk vs pricemove +0.3σToday's price move compared with the last 60 days.

StreaknoneTrading days in a row at a score of 60 or more.

What the crowd is saying

24h

No narratives for TDOC yet. They come from what people post (Bluesky, Hacker News, and Reddit once connected).

All narratives on Crowd →

Valuation

drag to change

Target priceDCF$13.18127.6% above today's price of $5.79

FILINGS TO 2026-06-30

Discounted cash flow. Valued on free cash flow: what the business generates for everyone who funds it.

Revenue growth, year 10.07%

Fades to terminal growth by year 10 · starts at 0.07%

Free-cash-flow margin7.30%

Share of revenue left as cash · starts at 7.30%

Discount rate (WACC)13.0%

What all investors demand each year · starts at 12.97%

Terminal growth2.50%

Forever, after year 10 · starts at 2.50%

How the value adds up

10 years of free cash flow, today's value$1.0B

+Everything after year 10$597M

Business value (EV)$1.6B

+Cash and investments$774M

−Debt and minority interests$0.00

Owners' value$2.4B

÷Shares0.18B

Per share$13.18

37% of the value comes after year 10.

If the rates were different

WACC ↓ g →	1.5%	2.0%	2.5%	3.0%	3.5%
12.0%	13	14	14	14	15
12.5%	13	13	14	14	14
13.0%	13	13	13	13	14
13.5%	12	13	13	13	13
14.0%	12	12	12	13	13

Rows: WACC. Columns: terminal growth. Centre = your settings. Green = above today's price.

The 10-year projection

Year	1	2	3	4	5	6	7	8	9	10
Growth	0.1%	0.3%	0.6%	0.9%	1.1%	1.4%	1.7%	2.0%	2.2%	2.5%
Revenue	$2.5B	$2.5B	$2.5B	$2.5B	$2.6B	$2.6B	$2.6B	$2.7B	$2.8B	$2.8B
Free cash flow	$182M	$183M	$184M	$185M	$187M	$190M	$193M	$197M	$201M	$206M
Worth today	$161M	$143M	$127M	$114M	$102M	$91M	$82M	$74M	$67M	$61M

Where the starting numbers come from

Revenue, last 12 months: $2.5B
Revenue growth: 3-yr avg / last yr: 1.7% / -1.5%
FCF margin: last 12 mo / 3-yr median: 8.5% / 6.1%
Risk-free rate: 5.28%
Beta (Finnhub, adjusted toward 1): 1.71
Stock premium over Treasuries: 4.5%
Cost of equity = rf + β × premium: 13.0%
Cost of debt (before tax): 6.8%
Tax rate: 21.0%
Equity share of funding: 100%

Free cash flow = operating cash flow − capital spending − stock-based pay + after-tax interest. Growth starts at the average of the 3-year and last-year rates; the margin is the average of the last 12 months and the 3-year median.

SEC EDGAR XBRL · Risk-free: 10-year Treasury, 2026-10-02 · Beta: Finnhub, adjusted toward 1 · short_term_investments not reported on the latest balance sheet; treated as 0 · debt_long not reported on the latest balance sheet; treated as 0 · debt_current not reported on the latest balance sheet; treated as 0

Key stats

Market cap$1.0B

P/E (TTM)—

Gross margin69.0%

Operating margin-7.5%

52-week range$4.40 – $9.89

Avg volume (10 days)3.5M

Beta2.06

From Finnhub, updated a few times a day.