All companies
Teradyne logo
TechnologyTER

Teradyne (TER) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Teradyne. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Teradyne’s most recent SEC filings.

Revenue FY30
$3.24B
from $2.68B
FCF FY30
$1.04B
Margin 32.1%
Enterprise value
$14.56B
5.4× LTM revenue
Equity value
$14.91B
Net debt -$353.4M
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
3.9%
-10.0%baseline 3.9%40.0%
Gross margin
58.4%
5.0%baseline 58.4%90.0%
Capex % of revenue
5.3%
0.0%baseline 5.3%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Teradyne forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does Teradyne (TER) do?+

Teradyne is a leading global supplier of automated test equipment (ATE) and advanced robotics systems. The company designs and manufactures testing solutions for semiconductors and electronic systems, and also provides collaborative robots (cobots) and autonomous mobile robots (AMRs).

What are the primary revenue drivers for Teradyne?+

Teradyne's revenue is primarily driven by its Semiconductor Test segment, which accounts for approximately 79% of its total revenue. Growth in this segment is influenced by demand for System-on-a-Chip (SoC) and memory integrated circuits, particularly with the cyclical upside from AI-driven semiconductor testing.

What is the assumed revenue growth rate in the Teradyne financial model?+

The financial model for Teradyne assumes a revenue growth rate of approximately 3.92% for the forecast horizon from FY2026 to FY2030. This assumption is a key input for projecting the company's future top-line performance.

How does Teradyne's asset-light business model impact its capital expenditure assumptions?+

Teradyne's asset-light manufacturing model, which relies heavily on outsourced fabrication, results in a relatively low capital expenditure. The model assumes Capex as a percentage of revenue at approximately 5.30%, with most investment directed towards growth capex like R&D lab equipment.

What is the purpose of the Teradyne financial model?+

The Teradyne financial model evaluates the company's equity valuation and free cash flow generation. Its primary purpose is to determine if the cyclical upside from AI-driven semiconductor testing and the long-term growth of its industrial robotics segment are fully priced into the current market valuation.

Can I download an Excel financial model for Teradyne (TER)?+

Yes, an Excel financial model for Teradyne (TER) is available for download. This model covers a forecast horizon from FY2026 to FY2030 and belongs to the general corporate model family.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview