As of 2025-12-20, the Intrinsic Value of Teekay Corp (TK) is 60.67 USD. This TK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.17 USD, the upside of Teekay Corp is 561.60%.
The range of the Intrinsic Value is 51.77 - 75.02 USD
Based on its market price of 9.17 USD and our intrinsic valuation, Teekay Corp (TK) is undervalued by 561.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 51.77 - 75.02 | 60.67 | 561.6% |
| DCF (Growth 10y) | 54.46 - 77.13 | 63.18 | 589.0% |
| DCF (EBITDA 5y) | 33.32 - 44.69 | 37.67 | 310.8% |
| DCF (EBITDA 10y) | 40.88 - 52.50 | 45.41 | 395.2% |
| Fair Value | 23.13 - 23.13 | 23.13 | 152.27% |
| P/E | 9.12 - 42.60 | 22.97 | 150.4% |
| EV/EBITDA | 22.81 - 33.73 | 27.59 | 200.8% |
| EPV | 88.93 - 116.39 | 102.66 | 1019.5% |
| DDM - Stable | 5.46 - 11.67 | 8.56 | -6.6% |
| DDM - Multi | 21.65 - 38.00 | 27.76 | 202.7% |
| Market Cap (mil) | 781.93 |
| Beta | 0.74 |
| Outstanding shares (mil) | 85.27 |
| Enterprise Value (mil) | -68.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.00% |
| Cost of Debt | 4.25% |
| WACC | 7.09% |