The Discounted Cash Flow (DCF) valuation of Teekay Corp (TK) is 85.12 USD. With the latest stock price at 6.23 USD, the upside of Teekay Corp based on DCF is 1266.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 70.87 - 108.68 | 85.12 |
| Upside | 1037.5% - 1644.5% | 1266.3% |