The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 116.93 USD. With the latest stock price at 98.31 USD, the upside of Tidewater Inc based on DCF is 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 76.78 - 239.23 | 116.93 |
| Upside | -21.9% - 143.3% | 18.9% |