Skip to content
StockMarketAgent
Direct answer
TER trades against a final fair-value range of $141.55-$251.10, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $142, high $251, with mid-point at $194.
Stock analysis

TER Teradyne Inc. fair value $194–$251

TER
By StockMarketAgent.AI team· supervised by
분석일: 2026-05-10다음 업데이트: 2026-08-10Methodology v2.4Archetype: Mature compounderNASDAQ · Information Technology
View archive
주가
$359.77
▼ -165.35 (-45.96%)
공정 가치
$194
$194–$251
등급
매도
confidence 76/100
상승 여력
-46.0%
upside to fair value
안전 마진
$165.26
buy below · 15%
시가총액
$56.3B
P/E fwd 37.8
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • Composite fair value $194 with high case $251.
  • Implied downside of 46.0% to fair value.
  • Moat 6.5/10 · confidence 76/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$194
Margin of safety
-85.0%
Confidence
76/100
Moat
6.5/10

Educational analysis only — not financial advice. Always do your own due diligence.

$359.77Price
FV $194.42
High $251.1

TER trades against a final fair-value range of $141.55-$251.10, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Intangible assets in highly complex
    Intangible assets in highly complex SoC ATE testing.
  • High switching costs for fabless
    High switching costs for fabless and IDMs locked into FLEX platforms.
  • Cycle upside
    AI silicon complexity and advanced packaging density dramatically increase structural test intensity and duration.

§2 베어 케이스

A cyclical double-dip in semiconductor test combined with failed robotics scale-up pushes fair valueFair valueOur composite estimate of intrinsic per-share value, blended across DCF, exit-multiple, and reverse-DCF methods. Reported as a low/mid/high range to capture model uncertainty. below $145.

이 논제가 무너지는 경로

Robotics Stagnation

20%· Medium

Industrial macro slowdown and rising competition severely compress UR and MiR growth, eliminating the premium multiple.

FV impact
-30%
Trigger
12-24 Months

Mobile End-Market Collapse

25%· Medium

Extended consumer weakness delays complex 3nm/2nm logic transitions, cratering core ATE revenues.

FV impact
-25%
Trigger
12-18 Months

Valuation Reality Check

55%· High

Failure to achieve hyper-growth expectations pops the 35x implied terminal multiple, returning to historical 22x averages.

FV impact
-45%
Trigger
6-12 Months
모니터링할 조기 경보 신호
지표현재트리거 임계값
Sequential declines in Universal Robots (UR) unit shipments.MonitorDeterioration versus the report thesis
Gross margin compression below 55% as ATE mix shifts unfavorably.MonitorDeterioration versus the report thesis
Push-outs of 3nm/2nm logic test orders by major foundry customers.MonitorDeterioration versus the report thesis
Sustained elevated Capex/DA ratio without corresponding revenue acceleration.MonitorDeterioration versus the report thesis
Multiple compression across high-growth industrial automation peers.MonitorDeterioration versus the report thesis

§3 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$3.16B$2.68B$2.82B$3.19B+0.4%
매출총이익$1.87B$1.54B$1.65B$1.86B-0.2%
영업이익$849.1M$522.3M$552.2M$688.6M-6.7%
순이익$715.5M$448.8M$542.4M$554.0M-8.2%
EPS (희석)$4.22$2.73$3.32$3.47-6.3%
EBITDA$954.8M$640.3M$732.4M$788.1M-6.2%
R&D$440.6M$418.1M$460.9M$504.6M+4.6%
판관비$558.1M$577.3M$617.0M$648.9M+5.2%

품질 점수

OCF / 순이익
1.22×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Fail
섹터 조정 게이트
ROIC
16.9%
투하자본수익률
섹션 3

Numbers analysis

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
FAQ

TER — frequently asked questions

  1. Based on our latest analysis, TER looks meaningfully overvalued. The current price is $360 versus a composite fair-value midpoint of $194 (range $142–$251), which implies roughly 46.0% downside to the midpoint.
Related coverage

Names readers of TER also follow

Same archetype: mature-compounder
Same sector: Information Technology