As of 2024-12-13, the Intrinsic Value of Tidewater Inc (TDW) is
91.55 USD. This TDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.29 USD, the upside of Tidewater Inc is
89.60%.
The range of the Intrinsic Value is 62.47 - 168.34 USD
91.55 USD
Intrinsic Value
TDW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
62.47 - 168.34 |
91.55 |
89.6% |
| DCF (Growth 10y) |
97.16 - 249.58 |
139.29 |
188.4% |
| DCF (EBITDA 5y) |
34.64 - 44.76 |
38.92 |
-19.4% |
| DCF (EBITDA 10y) |
61.74 - 81.70 |
70.34 |
45.7% |
| Fair Value |
86.69 - 86.69 |
86.69 |
79.51% |
| P/E |
20.34 - 44.04 |
29.19 |
-39.6% |
| EV/EBITDA |
19.52 - 30.93 |
25.47 |
-47.3% |
| EPV |
31.77 - 46.95 |
39.36 |
-18.5% |
| DDM - Stable |
29.60 - 89.60 |
59.60 |
23.4% |
| DDM - Multi |
46.50 - 110.35 |
65.53 |
35.7% |
TDW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,526.53 |
| Beta |
1.30 |
| Outstanding shares (mil) |
52.32 |
| Enterprise Value (mil) |
2,896.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.84% |
| Cost of Debt |
7.74% |
| WACC |
8.17% |