The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 66.68 USD. With the latest stock price at 41.84 USD, the upside of Tidewater Inc based on DCF is 59.4%.
Based on the latest price of 41.84 USD and our DCF valuation, Tidewater Inc (TDW) is a buy. buying TDW stocks now will result in a potential gain of 59.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.8% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 48.95 - 104.97 | 66.68 |
| Upside | 17.0% - 150.9% | 59.4% |