TIDEWATER INC (TDGMW)
Water Transportation · Industrials · $6.6B
Intrinsic Value (Consensus)
$168.91
Current Price
$132.80
Margin of Safety
+27.2%
27.2% Below Intrinsic Value
Value: $169
Price: $133
Valuation Model Estimates
Current Price: $132.80
DCF (Discounted Cash Flow)
$333.21
Graham Number
$64.05
Earnings Power Value
$64.47
Relative Value (P/E)
$132.80
Dividend Discount Model
$250.00
Consensus Value
$168.91
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $6.64
- EPS (Forward)
- $7.97
- Book Value
- $27.46
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 24.5%
- Debt/Equity
- 49%
- Revenue Growth
- 0.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.6%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance