Tidewater, Inc.

TDW US Energy Oil & Gas Equipment & Services
S&P 600
$92.97
+1.07%
Delayed · cached 15 min

Fair value analysis

TDW
Tidewater, Inc.
EnergyOil & Gas Equipment & Services
$92.97
Close used for this calculation
$134.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability25/25
Returns16/25
Balance Sheet21/25
Efficiency17/25
Growth20/25
Strong
Quality radar
79Prof.25/25Ret.16/25Eff.17/25B.Sht21/25Growth20/25

Consensus fair value

$134.11
Below FV
▲ +44.3% against the close used
Model range $64.39 – $199.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$64.39Fair value$134.11Bull$199.20
FairClose
52-week traded range
52W low $47.2952W high $100.61

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Tidewater, Inc. closed at $92.97, 30.7% below the consensus fair value of $134.11 drawn from 8 valuation models.

Financial DNA score 79/100 — Strong. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$139.16
+49.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$64.39
-30.7%
√(22.5 × EPS × BVPS)
EPS=6.64, BVPS=27.75 · outside Graham range (P/E 14, P/B 3.4) — asset-light, treat as a rough floor
P/E Fair Value
$132.80
+42.8%
EPS × 20x (sector P/E)
EPS=6.64, Sector P/E=20x
Peter Lynch (PEG)
$199.20
+114.3%
EPS × Growth% (PEG = 1 is fair)
EPS=6.64, g=30%
EV/EBITDA
$153.38
+65.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=433.69M
Book Value (P/B)
$125.02
+34.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=27.75, ROE=24%, g=6%, r=10%
Reverse DCF
$92.97
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 40%
Margin of Safety
$84.09
-9.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=112.12, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.