# Teradyne (TER) Forecast Calculator

Interactive five-year financial forecast and DCF for Teradyne. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/teradyne/forecast
- Industry: Technology
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 2294965000 | 444108000 | 674309000 | 467468000 |
| 2022 | 3121469000 | 683958000 | 1055150000 | 784147000 |
| 2023 | 3702881000 | 965894000 | 1326205000 | 1014589000 |
| 2024 | 3155045000 | 414674000 | 942614000 | 715501000 |
| 2025 | 2676298000 | 425589000 | 611954000 | 448752000 |

## Frequently asked questions

### 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.