Tidewater

Offshore Support Vessels Will Shrink Although Scarcity May Stabilize Rates

AnalystLowTarget

Not Invested

Community Contributor

Published

30 Apr 25

Updated

07 May 25

AnalystLowTarget's Fair Value

US$36.91

30.0% overvalued

10 Sep

US$47.98

-29.3%

-10.0%

-29.3%

-10.0%

You can edit this narrative until May 12 5:58 AM. Then, changes will post as Updates.

Author's Valuation

US$36.9130.0% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 20%

AnalystLowTarget Fair Value

US$36.91

30.0% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.46%

Energy Services revenue growth rate

0.12%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.84%

Calculation

US$278.49m

Earnings '28

6.83x

PE Ratio '28

US$1.90b

Market Cap '28

US$1.90b

Market Cap '28

41.89m

No. shares '28

US$45.41

Share Price '28

US$45.41 Share Price '28

Discounted to 2025 @ 7.92% p.a.

US$36.13

Fair Value '25

Offshore Support Vessels Will Shrink Although Scarcity May Stabilize Rates

Shared on07 May 25Fair value Increased 20%

Shared on07 May 25
Fair value Increased 20%