Tidewater Inc
NYSE:TDW

Watchlist Manager
Tidewater Inc Logo
Tidewater Inc
NYSE:TDW
Watchlist
Price: 50.33 USD -0.89% Market Closed
Market Cap: 2.5B USD

Intrinsic Value

The intrinsic value of one TDW stock under the Base Case scenario is 93.53 USD. Compared to the current market price of 50.33 USD, Tidewater Inc is Undervalued by 46%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

TDW Intrinsic Value
93.53 USD
Undervaluation 46%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Tidewater Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about TDW?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is TDW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Tidewater Inc.

Explain Valuation
Compare TDW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TDW?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tidewater Inc

Current Assets 800.3m
Cash & Short-Term Investments 428.2m
Receivables 332.6m
Other Current Assets 39.5m
Non-Current Assets 1.3B
PP&E 1.1B
Other Non-Current Assets 224m
Current Liabilities 276.5m
Accounts Payable 42.6m
Accrued Liabilities 150.8m
Other Current Liabilities 83.1m
Non-Current Liabilities 709.7m
Long-Term Debt 649.8m
Other Non-Current Liabilities 59.9m
Efficiency

Free Cash Flow Analysis
Tidewater Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Tidewater Inc

Revenue
1.4B USD
Cost of Revenue
-685.3m USD
Gross Profit
675.7m USD
Operating Expenses
-387m USD
Operating Income
288.7m USD
Other Expenses
-137m USD
Net Income
151.7m USD
Fundamental Scores

TDW Profitability Score
Profitability Due Diligence

Tidewater Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Operating Margin is Increasing
Healthy Gross Margin
58/100
Profitability
Score

Tidewater Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

TDW Solvency Score
Solvency Due Diligence

Tidewater Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Long-Term Solvency
Positive Net Debt
52/100
Solvency
Score

Tidewater Inc's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TDW Price Targets Summary
Tidewater Inc

Wall Street analysts forecast TDW stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TDW is 64.26 USD with a low forecast of 45.45 USD and a high forecast of 78.75 USD.

Lowest
Price Target
45.45 USD
10% Downside
Average
Price Target
64.26 USD
28% Upside
Highest
Price Target
78.75 USD
56% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TDW is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

TDW Insider Trading
Buy and sell transactions by insiders

TDW News

Other Videos
What is the Intrinsic Value of one TDW stock?

The intrinsic value of one TDW stock under the Base Case scenario is 93.53 USD.

Is TDW stock undervalued or overvalued?

Compared to the current market price of 50.33 USD, Tidewater Inc is Undervalued by 46%.

Back to Top