TDW
Tidewater Inc
Price:  
102.80 
USD
Volume:  
378,359.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDW Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Tidewater Inc (TDW) is 115.50 USD. This TDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.80 USD, the upside of Tidewater Inc is %.

The range of the Intrinsic Value is 73.06 - 263.72 USD

102.80 USD
Stock Price
115.50 USD
Intrinsic Value
Intrinsic Value Details

TDW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.06 - 263.72 115.50 12.4%
DCF (Growth 10y) 110.63 - 376.93 170.28 65.6%
DCF (EBITDA 5y) 31.71 - 45.05 36.25 -64.7%
DCF (EBITDA 10y) 59.00 - 82.24 67.65 -34.2%
Fair Value 46.05 - 46.05 46.05 -55.20%
P/E 11.94 - 22.23 17.73 -82.8%
EV/EBITDA 10.53 - 20.09 13.50 -86.9%
EPV 31.23 - 45.44 38.34 -62.7%
DDM - Stable 20.04 - 79.49 49.77 -51.6%
DDM - Multi 57.12 - 179.17 87.00 -15.4%

TDW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,423.73
Beta 0.65
Outstanding shares (mil) 52.76
Enterprise Value (mil) 5,883.73
Market risk premium 4.60%
Cost of Equity 8.26%
Cost of Debt 7.56%
WACC 7.96%