Tidewater Midstream and Infrastructure Ltd
TSX:TWM

Watchlist Manager
Tidewater Midstream and Infrastructure Ltd Logo
Tidewater Midstream and Infrastructure Ltd
TSX:TWM
Watchlist
Price: 4.78 CAD Market Closed
Market Cap: 103.2m CAD

Intrinsic Value

The intrinsic value of one TWM stock under the Base Case scenario is 118.9 CAD. Compared to the current market price of 4.78 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
118.9 CAD
Undervaluation 96%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare TWM to

Fundamental Analysis

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

Balance Sheet Decomposition
Tidewater Midstream and Infrastructure Ltd

Current Assets 259.5m
Cash & Short-Term Investments 2.1m
Receivables 117.4m
Other Current Assets 140m
Non-Current Assets 876.3m
Long-Term Investments 46.4m
PP&E 791m
Other Non-Current Assets 38.9m
Current Liabilities 396.2m
Accounts Payable 195.3m
Other Current Liabilities 200.9m
Non-Current Liabilities 528m
Long-Term Debt 395.4m
Other Non-Current Liabilities 132.6m
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
1.4B CAD
Cost of Revenue
-1.3B CAD
Gross Profit
60m CAD
Operating Expenses
-99.9m CAD
Operating Income
-39.9m CAD
Other Expenses
-45.6m CAD
Net Income
-85.5m CAD
Fundamental Scores

TWM Profitability Score
Profitability Due Diligence

Tidewater Midstream and Infrastructure Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Declining Gross Margin
Low 3Y Average Gross Margin
Declining Net Margin
Declining Operating Margin
28/100
Profitability
Score

Tidewater Midstream and Infrastructure Ltd's profitability score is 28/100. 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 20/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
20/100
Solvency
Score

Tidewater Midstream and Infrastructure Ltd's solvency score is 20/100. 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 6.73 CAD with a low forecast of 2.02 CAD and a high forecast of 10.5 CAD.

Lowest
Price Target
2.02 CAD
58% Downside
Average
Price Target
6.73 CAD
41% Upside
Highest
Price Target
10.5 CAD
120% 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

Competitive Landscape

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