As of 2025-05-25, the Intrinsic Value of Tidewater Inc (TDW) is 67.17 USD. This TDW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.46 USD, the upside of Tidewater Inc is 70.20%.
The range of the Intrinsic Value is 50.24 - 101.89 USD
Based on its market price of 39.46 USD and our intrinsic valuation, Tidewater Inc (TDW) is undervalued by 70.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 50.24 - 101.89 | 67.17 | 70.2% |
| DCF (Growth 10y) | 54.81 - 103.85 | 71.09 | 80.1% |
| DCF (EBITDA 5y) | 29.61 - 38.34 | 32.85 | -16.7% |
| DCF (EBITDA 10y) | 40.62 - 53.05 | 45.62 | 15.6% |
| Fair Value | 86.67 - 86.67 | 86.67 | 119.64% |
| P/E | 22.26 - 35.78 | 31.66 | -19.8% |
| EV/EBITDA | 24.36 - 33.56 | 28.06 | -28.9% |
| EPV | 58.50 - 83.00 | 70.75 | 79.3% |
| DDM - Stable | 23.15 - 55.32 | 39.23 | -0.6% |
| DDM - Multi | 25.05 - 47.59 | 32.93 | -16.5% |
| Market Cap (mil) | 2,006.54 |
| Beta | 1.20 |
| Outstanding shares (mil) | 50.85 |
| Enterprise Value (mil) | 2,300.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.06% |
| Cost of Debt | 7.83% |
| WACC | 9.11% |