TK
Teekay Corp
Price:  
7.50 
USD
Volume:  
608,685.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TK Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Teekay Corp (TK) is 48.82 USD. This TK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.50 USD, the upside of Teekay Corp is %.

The range of the Intrinsic Value is 39.88 - 63.99 USD

7.50 USD
Stock Price
48.82 USD
Intrinsic Value
Intrinsic Value Details

TK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.88 - 63.99 48.82 551.0%
DCF (Growth 10y) 47.59 - 75.10 57.83 671.1%
DCF (EBITDA 5y) 27.00 - 32.40 29.69 295.8%
DCF (EBITDA 10y) 35.34 - 42.95 39.00 420.0%
Fair Value 42.43 - 42.43 42.43 465.74%
P/E 10.76 - 32.92 21.72 189.6%
EV/EBITDA 25.22 - 45.94 34.45 359.4%
EPV 50.82 - 67.75 59.29 690.5%
DDM - Stable 13.19 - 30.88 22.04 193.8%
DDM - Multi 19.91 - 37.60 26.17 248.9%

TK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 682.12
Beta -0.08
Outstanding shares (mil) 90.95
Enterprise Value (mil) 410.82
Market risk premium 4.60%
Cost of Equity 7.48%
Cost of Debt 4.32%
WACC 5.82%