The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 67.17 USD. With the latest stock price at 39.46 USD, the upside of Tidewater Inc based on DCF is 70.2%.
Based on the latest price of 39.46 USD and our DCF valuation, Tidewater Inc (TDW) is a buy. buying TDW stocks now will result in a potential gain of 70.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.6% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 50.24 - 101.89 | 67.17 |
| Upside | 27.3% - 158.2% | 70.2% |