The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 93.77 USD. With the latest stock price at 55.37 USD, the upside of Tidewater Inc based on DCF is 69.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.3% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 64.13 - 171.69 | 93.77 |
| Upside | 15.8% - 210.1% | 69.3% |