The Discounted Cash Flow (DCF) valuation of Teekay Corp (TK) is 74.46 USD. With the latest stock price at 14.11 USD, the upside of Teekay Corp based on DCF is 427.7%.
Based on the latest price of 14.11 USD and our DCF valuation, Teekay Corp (TK) is a buy. buying TK stocks now will result in a potential gain of 427.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.2% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 64.20 - 90.01 | 74.46 |
| Upside | 355.0% - 537.9% | 427.7% |