Tidewater Inc.

Tidewater Inc.

TDWยทNYSE

$74.00

-0.22%
EnergyOil & Gas Equipment & Services

Tidewater Inc., together with its subsidiaries, provides offshore marine support and transportation services to the offshore energy industry through the operation of a fleet of marine service vessels worldwide. It provides services in support of offshore oil and natural gas exploration, field development, and production, as well as windfarm development and maintenance, including towing of and anchor handling for mobile offshore drilling units; transporting supplies and personnel necessary to sustain drilling, workover, and production activities; offshore construction, and seismic and subsea support; geotechnical survey support for windfarm construction; and various specialized services, such as pipe and cable laying. The company operates and charters deepwater vessels, including platform supply and horsepower anchor handling tug supply vessels for use in transporting supplies and equipment from shore bases to deepwater and intermediate water depth offshore drilling rigs and production platforms; towing-supply vessels for use in intermediate and shallow waters; and crew boats, utility vessels, and offshore tugs to transport personnel and supplies from shore bases to offshore drilling rigs, platforms, and other installations. It also operates offshore tugs for use in tow floating drilling rigs and barges; and assisting in the docking of tankers, as well as in pipe and cable laying, and construction barges. The company serves oil and natural gas exploration, field development, and production companies; mid-sized and smaller independent exploration and production companies; foreign government-owned or government-controlled organizations, and other related companies; drilling contractors; and other companies, such as offshore construction, windfarm development, diving, and well stimulation companies. As of December 31, 2021, it owned 135 vessels. Tidewater Inc. was incorporated in 1956 and is headquartered in Houston, Texas.

At a Glance

Live Snapshot
Market Cap$3.68B
EPS6.6900
P/E Ratio11.06
Earnings Date08/03/2026
Tidewater Inc.

Tidewater Inc. Fair Value Envelope

TDW ยท NYSE

Our analysis suggests that TDW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $74, this represents a potential HIDDEN relative to our calculated worth for Tidewater Inc..

Intrinsic Value
Current Price: $74

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$133.3B
+ Cash & Equivalents$578.8M
Firm Value$133.8B
- Debt$654.9M
Equity Value$133.2B
/ Shares Outstanding49,563,077B
DCF Value$2.7K
UNDERVALUED BY 3532%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$543.9M
$780.5M
$1.1B
$1.6B
$2.3B
$3.3B
$4.7B
$6.8B
$9.8B
$14.0B
Maintenance CapEx
-$7.4M
-$10.6M
-$15.2M
-$21.8M
-$31.3M
-$45.0M
-$64.5M
-$92.5M
-$132.8M
-$190.5M
Owner Earnings
$536.6M
$769.8M
$1.1B
$1.6B
$2.3B
$3.3B
$4.7B
$6.7B
$9.6B
$13.8B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$496.8M
$660.0M
$876.8M
$1.2B
$1.5B
$2.1B
$2.7B
$3.6B
$4.8B
$6.4B
Terminal Value represents 81.7% of Enterprise Value