Tidewater Midstream and Infrastructure Ltd
TSX:TWM

Watchlist Manager
Tidewater Midstream and Infrastructure Ltd Logo
Tidewater Midstream and Infrastructure Ltd
TSX:TWM
Watchlist
Price: 0.2 CAD Market Closed
Market Cap: 86.2m CAD

Intrinsic Value

The intrinsic value of one TWM stock under the Base Case scenario is 4.45 CAD. Compared to the current market price of 0.2 CAD, Tidewater Midstream and Infrastructure Ltd is Undervalued by 96%.

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

TWM Intrinsic Value
4.45 CAD
Undervaluation 96%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Fundamental Analysis

Tidewater Midstream and Infrastructure Ltd
TSX:TWM
CA
Energy
Market Cap
86.2m CAD
IPO
Apr 15, 2015
CA
Energy
Market Cap
86.2m CAD
IPO
Apr 15, 2015
Price
CA$false
EPS
CA$false
Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Tidewater Midstream and Infrastructure Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tidewater Midstream and Infrastructure Ltd

Current Assets 298.5m
Cash & Short-Term Investments 100k
Receivables 145.1m
Other Current Assets 153.3m
Non-Current Assets 887m
Long-Term Investments 42.1m
PP&E 803.5m
Other Non-Current Assets 41.4m
Efficiency

Free Cash Flow Analysis
Tidewater Midstream and Infrastructure Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Tidewater Midstream and Infrastructure Ltd

Revenue
1.5B CAD
Cost of Revenue
-1.4B CAD
Gross Profit
149m CAD
Operating Expenses
-124.5m CAD
Operating Income
24.5m CAD
Other Expenses
-71.6m CAD
Net Income
-47.1m CAD
Fundamental Scores

TWM Profitability Score
Profitability Due Diligence

Tidewater Midstream and Infrastructure Ltd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Declining ROIC
Positive Gross Profit
Low ROIC
27/100
Profitability
Score

Tidewater Midstream and Infrastructure Ltd's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

TWM Solvency Score
Solvency Due Diligence

Tidewater Midstream and Infrastructure Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
High D/E
Low Altman Z-Score
24/100
Solvency
Score

Tidewater Midstream and Infrastructure Ltd's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TWM Price Targets Summary
Tidewater Midstream and Infrastructure Ltd

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

According to Wall Street analysts, the average 1-year price target for TWM is 0.36 CAD with a low forecast of 0.15 CAD and a high forecast of 0.53 CAD.

Lowest
Price Target
0.15 CAD
24% Downside
Average
Price Target
0.36 CAD
79% Upside
Highest
Price Target
0.53 CAD
163% 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 TWM 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