The Discounted Cash Flow (DCF) valuation of Teekay Corp (TK) is 55.76 USD. With the latest stock price at 12.73 USD, the upside of Teekay Corp based on DCF is 338.0%.
Based on the latest price of 12.73 USD and our DCF valuation, Teekay Corp (TK) is a buy. buying TK stocks now will result in a potential gain of 338.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 47.92 - 68.22 | 55.76 |
| Upside | 276.4% - 435.9% | 338.0% |