Teladoc Health Inc. logo

Teladoc Health Inc.

TDOC | NYSE
Chart Builder DCF Calculator
$6.26
-$0.01 (-0.16%)
Sep 22, 2026, 2:30 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-38.91M -63.84M -25.14M -49.51M -32.66M -93.01M -48.41M -33.28M -837.67M -81.89M -28.89M -57.07M -65.18M -69.23M -3.81B -73.48M -3.1B -6.67B -10.99M -84.34M -133.82M -199.65M
Depreciation & Amortization
90.91M 91.72M 99.99M 92.15M 86.99M 90.17M 91.67M 91.81M 98.85M 100.51M 101.48M 96.85M 78.19M 72.84M 78.88M 65.43M 63.45M 62.88M 57.03M 55.07M 55.91M 52.43M
Stock-Based Compensation
n/a 14.61M 15.91M 17M 22.34M 25.16M 27.47M 34.05M 42.11M 42.33M 46.82M 52.96M 55.73M 46.04M 50.75M 55.66M 51M 60.44M 61.62M 71.7M n/a 86.3M
Other Working Capital
12.99M -18.84M -10M 12.77M 5.41M -44.09M 20.73M 28.56M -20.03M -45.08M -2.91M -2.19M 37.08M -30M 1.26M 34.23M 6.82M -58.31M 11.66M 17.26M -349K -43.08M
Other Non-Cash Items
13.17M 3.71M 2.85M 12.99M 8.52M 60.95M 6.18M 3.91M 792.02M 1.49M -4.96M 4.06M 3.6M 7.04M 3.78B 7.52M 3.03B 6.61B 16.14M 18.95M 130.62M 25.55M
Deferred Income Tax
-613K -1.06M -9.96M 2.62M -7.21M -26.87M -1.76M -757K 2.97M -1.6M 4.76M -3.1M -3.2M -355K -1.9M -3.41M -209K -2.32M -49.61M 7.59M -3.18M 87M
Change in Working Capital
107K -35.63M 4.1M 24.01M 13.45M -40.49M 10.74M 14.44M -9.59M -51.91M 10.87M 11.9M 32.05M -43.18M -36.22M 11.29M 47.59M -83.63M 9.03M 7.62M 2.69M -69.66M
Operating Cash Flow
64.66M 9.52M 87.74M 99.26M 91.43M 15.92M 85.9M 110.18M 88.68M 8.92M 130.08M 105.6M 101.18M 13.16M 65.55M 63.02M 92.47M -31.75M 83.21M 76.59M 52.22M -18.03M
Capital Expenditures
-928K -1.66M -2.62M -31.32M -1.27M -31.59M -29.64M -31.15M -1.91M -1.15M -1.4M -37.65M -1.9M -2.36M -6.2M -3.83M -2.54M -3.91M -2.92M -1.21M -2.29M -2.12M
Cash Acquisitions
n/a n/a n/a -16.6M -694K -64.61M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -2.72M -19.61M -415K -55.92M
Purchase of Investments
700K -700K n/a -800K n/a -27.08M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a 740K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 2.51M n/a n/a n/a n/a 10.9M 50M
Other Investing Acitivies
-41.36M -34.16M -31.7M n/a -58.47M n/a n/a -89.75M n/a n/a 1K n/a n/a n/a n/a -750K n/a 3.26M 5.57M n/a n/a 3.15M
Investing Cash Flow
-41.59M -36.52M -34.32M -48.72M -59.7M -123.27M -29.64M -31.15M -27.75M -35.51M -36.51M -37.65M -36.57M -45.62M -53.89M -41.45M -44.84M -27.57M -20.08M -34.71M -2.17M -16.03M
Debt Repayment
n/a n/a n/a n/a -550.63M n/a n/a n/a n/a n/a n/a n/a 173K -173K 1.52M -1.99M -987K -1.69M 601K -1.18M -923K 588K
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
n/a -2.85M 1K -4.11M n/a n/a 176K -259K -23K 104K -2.89M 1.16M 950K 499K -488K 541K -34K -2.76M 385K -6.18M 4.03M 1.03M
Financial Cash Flow
875K -2.45M 1.1M -3.59M -549.93M 769K 2.06M 698K 3.81M 1.75M -1.78M 5.07M 4.21M 3.35M 4.38M 634K -1.33M 2.82M 6.63M 784K 11.36M 22.18M
Net Cash Flow
23.61M -30.35M 54.84M 46.63M -513.71M -105M 54.46M 81.48M 64.45M -25.74M 93.15M 71.83M 70.12M -29.6M 18.55M 18.47M 44.72M -57.04M 69.65M 40.1M 63.62M -13.22M
Free Cash Flow
63.73M 7.86M 85.12M 67.95M 90.16M -15.67M 56.26M 79.03M 86.77M 7.77M 128.68M 67.95M 99.28M 10.79M 59.35M 59.19M 89.93M -35.66M 80.29M 75.39M 49.93M -20.14M
Adj. Free Cash Flow
63.73M -6.76M 69.21M 50.95M 67.82M -40.83M 28.79M 44.98M 44.66M -34.55M 81.86M 14.99M 43.55M -35.25M 8.6M 3.53M 38.93M -96.1M 18.67M 3.68M 49.93M -106.44M
Maintenance CapEx
-928K -1.66M -2.56M -31.32M -1.27M -31.59M -29.64M -31.15M -1.91M -575.86K -552.2K -35.82M n/a n/a -2.74M -114.6K n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -56.63K n/a n/a n/a n/a n/a n/a -573.15K -851.8K -1.82M -1.9M -2.36M -3.46M -3.72M -2.54M -3.91M -2.92M -1.21M -2.29M -2.12M
Owner Earnings
63.73M 7.86M 85.18M 67.95M 90.16M -15.67M 56.26M 79.03M 86.77M 8.34M 129.53M 69.78M 101.18M 13.16M 62.81M 62.91M 92.47M -31.75M 83.21M 76.59M 52.22M -18.03M

© 2026 bestshares.com. All rights reserved.