The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 108.02 USD. With the latest stock price at 82.42 USD, the upside of Tidewater Inc based on DCF is 31.1%.
Based on the latest price of 82.42 USD and our DCF valuation, Tidewater Inc (TDW) is a buy. buying TDW stocks now will result in a potential gain of 31.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 72.29 - 226.33 | 108.02 |
| Upside | -12.3% - 174.6% | 31.1% |