The Discounted Cash Flow (DCF) valuation of Tidewater Inc (TDW) is 120.66 USD. With the latest stock price at 72.00 USD, the upside of Tidewater Inc based on DCF is 67.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.1% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 77.09 - 271.57 | 120.66 |
| Upside | 7.1% - 277.2% | 67.6% |