Tidewater Inc (TDW) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Tidewater Inc (US:TDW), trading at 73.48. In 2025, Tidewater Inc generated $1.35 Billion in revenue and $353.35 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Tidewater Inc is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 73.48
- Recent Revenue (2025): $1.35 Billion
- Free Cash Flow (2025): $353.35 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.