TDW

Tidewater Inc - New

Exchange: NYSESector: EnergyIndustry: Oil & Gas Equipment & Services

Tidewater owns and operates the largest fleet of offshore support vessels in the industry, with 65 years of experience supporting offshore energy exploration, production and offshore wind activities worldwide.

Did you know?

Generated $13.7 in free cash flow for every $1 of capital expenditure in FY25.

Current Price

$87.85

-1.66%

GoodMoat Value

$256.55

192.0% undervalued

Profile

Valuation (TTM)

Market Cap$4.35B

P/E13.01

EV—

P/B3.19

Shares Out49.56M

P/Sales3.22

Revenue$1.35B

EV/EBITDA10.10

Tidewater Inc - New (TDW) Valuation

TDW Fair Value Estimate

$256.55192.0% undervalued

Blended fair value estimate based on DCF, Graham Number, and earnings-based models.

TDW Valuation Metrics

FCF$353.35M

FCF Growth Rate—

EPS Growth (CAGR)50.00%

WACC10.00%

Fair Value Models

Graham Number, PEG-based, and Earnings-based models

View Fair Value →

TDW Valuation & Fair Value Analysis

Tidewater Inc - New (TDW) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.

The GoodMoat Fair Value target for Tidewater Inc - New is $256.55. The current stock price is $87.85, suggesting the stock is 192.0% undervalued.

The price-to-earnings (P/E) ratio is 13.01. Price-to-book ratio is 3.19. Price-to-sales ratio is 3.22. Enterprise value to EBITDA is 10.10. PEG ratio is 0.02.

GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Tidewater Inc - New's intrinsic value.