TDW
Tidewater Inc
Price:  
71.25 
USD
Volume:  
1,042,428.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDW Intrinsic Value

70.00 %
Upside

As of 2024-10-07, the Intrinsic Value of Tidewater Inc (TDW) is 121.10 USD. This TDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.25 USD, the upside of Tidewater Inc is 70.00%.

The range of the Intrinsic Value is 77.67 - 269.24 USD

71.25 USD
Stock Price
121.10 USD
Intrinsic Value
Intrinsic Value Details

TDW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 77.67 - 269.24 121.10 70.0%
DCF (Growth 10y) 129.65 - 428.36 197.71 177.5%
DCF (EBITDA 5y) 35.86 - 46.09 39.43 -44.7%
DCF (EBITDA 10y) 69.58 - 90.64 77.74 9.1%
Fair Value 76.80 - 76.80 76.80 7.79%
P/E 18.97 - 39.63 27.00 -62.1%
EV/EBITDA 18.94 - 28.63 23.02 -67.7%
EPV 33.17 - 46.86 40.02 -43.8%
DDM - Stable 33.56 - 121.98 77.77 9.2%
DDM - Multi 61.90 - 175.32 91.55 28.5%

TDW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,739.91
Beta 1.08
Outstanding shares (mil) 52.49
Enterprise Value (mil) 4,135.01
Market risk premium 4.60%
Cost of Equity 8.34%
Cost of Debt 7.47%
WACC 7.91%