Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
Tidewater
TDW
Tidewater
Underinvestment And Energy Security Will Drive Multi-Basin Offshore Growth
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
27 Apr 25
Updated
08 Aug 25
1
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$70.00
19.7% undervalued
intrinsic discount
08 Aug
US$56.22
Loading
1Y
-34.1%
7D
-8.8%
Author's Valuation
US$70.0
19.7% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
2
Shared on
07 May 25
Read more
0
votes
Share
Shared on
30 Apr 25
Read more
0
votes
Share
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$70.0
19.7% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.6b
Earnings US$383.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.96%
Energy Services revenue growth rate
0.10%
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
7.83%
Calculation
US$383.39m
Earnings '28
x
9.37x
PE Ratio '28
=
US$3.59b
Market Cap '28
US$3.59b
Market Cap '28
/
41.48m
No. shares '28
=
US$86.61
Share Price '28
US$86.61
Share Price '28
Discounted to 2025 @ 7.78% p.a.
=
US$69.18
Fair Value '25