The Discounted Cash Flow (DCF) valuation of Teekay Corp (TK) is 79.31 USD. With the latest stock price at 8.64 USD, the upside of Teekay Corp based on DCF is 817.9%.
Based on the latest price of 8.64 USD and our DCF valuation, Teekay Corp (TK) is a buy. buying TK stocks now will result in a potential gain of 817.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 7.9% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 67.37 - 98.06 | 79.31 |
| Upside | 679.7% - 1035.0% | 817.9% |