Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Energy
/
Tidewater
TDW
Tidewater
Offshore Support Vessels Will Shrink Although Scarcity May Stabilize Rates
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 6 Analysts
Published
30 Apr 25
Updated
16 Aug 25
1
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$36.91
51.8% overvalued
intrinsic discount
16 Aug
US$56.04
Loading
1Y
-37.2%
7D
-2.4%
Author's Valuation
US$36.9
51.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
1
Shared on
07 May 25
Fair value Increased 20%
Read more
0
votes
Share
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$36.9
51.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$1.4b
Earnings US$275.6m
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
7.82%
Calculation
US$275.63m
Earnings '28
x
6.88x
PE Ratio '28
=
US$1.90b
Market Cap '28
US$1.90b
Market Cap '28
/
41.48m
No. shares '28
=
US$45.73
Share Price '28
US$45.73
Share Price '28
Discounted to 2025 @ 7.83% p.a.
=
US$36.48
Fair Value '25
