The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 66.98 USD. With the latest stock price at 47.72 USD, the upside of Tidewater Inc based on DCF is 40.4%.
Based on the latest price of 47.72 USD and our DCF valuation, Tidewater Inc (TDW) is a buy. buying TDW stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.8% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 50.01 - 101.85 | 66.98 |
| Upside | 4.8% - 113.4% | 40.4% |