Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Energy
/
Tidewater Renewables
LCFS
Tidewater Renewables
BC Low Carbon Act And SAF Project Will Boost Demand
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 4 Analysts
Published
29 Apr 25
Updated
15 Aug 25
7
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
CA$4.13
27.3% undervalued
intrinsic discount
15 Aug
CA$3.00
Loading
1Y
5.3%
7D
5.3%
Author's Valuation
CA$4.1
27.3% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
CA$4.1
27.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-352m
547m
2021
2022
2023
2024
2025
2026
2027
2028
Revenue CA$546.8m
Earnings CA$53.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
21.96%
Oil and Gas revenue growth rate
7.68%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.34%
Calculation
CA$53.84m
Earnings '28
x
3.90x
PE Ratio '28
=
CA$209.77m
Market Cap '28
CA$209.77m
Market Cap '28
/
40.51m
No. shares '28
=
CA$5.18
Share Price '28
CA$5.18
Share Price '28
Discounted to 2025 @ 8.33% p.a.
=
CA$4.07
Fair Value '25