Teekay Corp
NYSE:TK

Watchlist Manager
Teekay Corp Logo
Teekay Corp
NYSE:TK
Watchlist
Price: 7.74 USD -0.51% Market Closed
Market Cap: 646.8m USD

Intrinsic Value

The intrinsic value of one TK stock under the Base Case scenario is 35.66 USD. Compared to the current market price of 7.74 USD, Teekay Corp is Undervalued by 78%.

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

TK Intrinsic Value
35.66 USD
Undervaluation 78%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Teekay Corp

TK is more expensive now compared to how it was valued on average over the past 4 years. What does this mean?

What is Valuation History?
Compare TK to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about TK?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Teekay Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Teekay Corp

Current Assets 927.1m
Cash & Short-Term Investments 717.8m
Receivables 140.9m
Other Current Assets 68.4m
Non-Current Assets 1.2B
Long-Term Investments 16m
PP&E 1.2B
Intangibles 307k
Other Non-Current Assets 25.5m
Efficiency

Free Cash Flow Analysis
Teekay Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Teekay Corp

Revenue
1.2B USD
Cost of Revenue
-732.9m USD
Gross Profit
487.4m USD
Operating Expenses
-154.6m USD
Operating Income
332.8m USD
Other Expenses
-199m USD
Net Income
133.8m USD
Fundamental Scores

TK Profitability Score
Profitability Due Diligence

Teekay Corp's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Positive 3Y Average ROIC
Positive ROIC
64/100
Profitability
Score

Teekay Corp's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

TK Solvency Score
Solvency Due Diligence

Teekay Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Low D/E
Long-Term Solvency
72/100
Solvency
Score

Teekay Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TK Price Targets Summary
Teekay Corp

There are no price targets for TK.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 TK 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

TK News

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

The intrinsic value of one TK stock under the Base Case scenario is 35.66 USD.

Is TK stock undervalued or overvalued?

Compared to the current market price of 7.74 USD, Teekay Corp is Undervalued by 78%.

Back to Top