The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 75.09 USD. With the latest stock price at 50.85 USD, the upside of Tidewater Inc based on DCF is 47.7%.
Based on the latest price of 50.85 USD and our DCF valuation, Tidewater Inc (TDW) is a buy. buying TDW stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 11.0% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 54.82 - 120.37 | 75.09 |
| Upside | 7.8% - 136.7% | 47.7% |