image
Energy - Oil & Gas Equipment & Services - NYSE - US
$ 35.48
2.01 %
$ 1.83 B
Market Cap
10.44
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TDW stock under the worst case scenario is HIDDEN Compared to the current market price of 35.5 USD, Tidewater Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TDW stock under the base case scenario is HIDDEN Compared to the current market price of 35.5 USD, Tidewater Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one TDW stock under the best case scenario is HIDDEN Compared to the current market price of 35.5 USD, Tidewater Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart TDW

image
$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.0$30.0$30.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.35 B REVENUE
33.25%
311 M OPERATING INCOME
78.32%
179 M NET INCOME
84.46%
274 M OPERATING CASH FLOW
161.54%
-188 K INVESTING CASH FLOW
99.97%
-223 M FINANCING CASH FLOW
-36.16%
345 M REVENUE
1.39%
81.4 M OPERATING INCOME
16.34%
35.9 M NET INCOME
-21.94%
91.3 M OPERATING CASH FLOW
85.82%
5.97 M INVESTING CASH FLOW
243.68%
164 M FINANCING CASH FLOW
315.40%
Balance Sheet Tidewater Inc.
image
Current Assets 699 M
Cash & Short-Term Investments 325 M
Receivables 0
Other Current Assets 374 M
Non-Current Assets 1.38 B
Long-Term Investments 0
PP&E 1.18 B
Other Non-Current Assets 192 M
15.66 %18.01 %57.08 %9.25 %Total Assets$2.1b
Current Liabilities 332 M
Accounts Payable 71.4 M
Short-Term Debt 65.4 M
Other Current Liabilities 195 M
Non-Current Liabilities 632 M
Long-Term Debt 572 M
Other Non-Current Liabilities 60.4 M
7.41 %6.78 %20.22 %59.32 %6.27 %Total Liabilities$963.7m
EFFICIENCY
Earnings Waterfall Tidewater Inc.
image
Revenue 1.35 B
Cost Of Revenue 939 M
Gross Profit 406 M
Operating Expenses 95.1 M
Operating Income 311 M
Other Expenses 132 M
Net Income 179 M
1b1b1b1b1b1b800m800m600m600m400m400m200m200m001b(939m)406m(95m)311m(132m)179mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
30.20% GROSS MARGIN
30.20%
23.13% OPERATING MARGIN
23.13%
13.42% NET MARGIN
13.42%
16.22% ROE
16.22%
8.71% ROA
8.71%
13.45% ROIC
13.45%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Tidewater Inc.
image
250m250m200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 179 M
Depreciation & Amortization 156 M
Capital Expenditures -27.6 M
Stock-Based Compensation 13.7 M
Change in Working Capital 0
Others -186 M
Free Cash Flow 246 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Tidewater Inc.
image
Wall Street analysts predict an average 1-year price target for TDW of $110 , with forecasts ranging from a low of $90 to a high of $138 .
TDW Lowest Price Target Wall Street Target
90 USD 153.66%
TDW Average Price Target Wall Street Target
110 USD 210.03%
TDW Highest Price Target Wall Street Target
138 USD 288.95%
Price
Max Price Target
Min Price Target
Average Price Target
1401401201201001008080606040402020May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.01 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
35.0000035.0000030.0000030.0000025.0000025.0000020.0000020.0000015.0000015.0000010.0000010.000005.000005.000000.000000.000008.064528.064528.064528.0645232.260.010.01201520152017201720202020
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership Tidewater Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
160 M USD 8
Bought
1.08 M USD 1
0-3 MONTHS
3.11 M USD 2
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Middlesex Water Subsidiary Tidewater Utilities Completes The Acquisition Of Ocean View Water System ISELIN, N.J., April 02, 2025 (GLOBE NEWSWIRE) -- Middlesex Water Company (NASDAQ: MSEX) announced today that its subsidiary, Tidewater Utilities, Inc. (TUI), completed its acquisition of the water system assets of the Town of Ocean View (TOV) in Sussex County, Delaware for $4.6 million. globenewswire.com - 2 weeks ago
Tidewater: Muted Near-Term Outlook, But Still Highly Profitable - Buy (Upgrade) Adjusted for foreign exchange impact, Tidewater reported Q4 2024 and full-year results largely in line with management's most recent projections. Fourth quarter results benefited from an uptick in active fleet utilization. Key financial metrics like vessel operating margin and free cash flow increased to new multi-year highs. The company continues to return capital to equity holders in the form of share buybacks. For 2025, the BoD approved a new $90.3 million repurchase program. seekingalpha.com - 1 month ago
TDW+Co partners with Alaska Airlines & Hawaiian Airlines to Take Off with an Immersive Branded House in Austin A One-Day Immersive Experience Showcasing the Future of Seamless Travel with Cutting-Edge Technology, Exclusive Speaker Panels, and Interactive Engagements. LOS ANGELES , March 5, 2025 /PRNewswire/ -- TDW+Co is partnering with Alaska Airlines and Hawaiian Airlines to activate a one-day-only interactive, dual-branded house in Austin, TX for the South by Southwest festival. prnewswire.com - 1 month ago
New Strong Sell Stocks for March 5th ACHC, TDW and RMR have been added to the Zacks Rank #5 (Strong Sell) List on March 5, 2025. zacks.com - 1 month ago
Tidewater Inc. (TDW) Q4 2024 Earnings Call Transcript Tidewater Inc. (NYSE:TDW ) Q4 2024 Earnings Conference Call February 28, 2025 9:00 AM ET Company Participants West Gotcher - VP, Finance and IR Quintin Kneen - President and CEO Piers Middleton - CCO Samuel Rubio - CFO Conference Call Participants Jim Rollyson - Raymond James Greg Lewis - BTIG David Smith - Pickering Energy Partners Fredrik Stene - Clarksons Securities Josh Jayne - Daniel Energy Partners Don Crist - Johnson Rice Operator Thank you for standing by. My name is Janine, and I will be your conference operator for today. seekingalpha.com - 1 month ago
Tidewater (TDW) Q4 Earnings Meet Estimates Tidewater (TDW) came out with quarterly earnings of $0.70 per share, in line with the Zacks Consensus Estimate. This compares to earnings of $0.94 per share a year ago. zacks.com - 1 month ago
Tidewater Reports Results for the Three and Twelve Months Ended December 31, 2024 HOUSTON--(BUSINESS WIRE)--Tidewater Inc. (NYSE:TDW) announced today revenue for the three and twelve months ended December 31, 2024 of $345.1 million and $1,345.8 million, respectively, compared with $302.7 million and $1,010.0 million, respectively, for the three and twelve months ended December 31, 2023. Tidewater's net income for the three and twelve months ended December 31, 2024, was $36.9 million ($0.70 per common share) and $180.7 million ($3.40 per common share), respectively, compared. businesswire.com - 1 month ago
Tidewater Announces Earnings Release and Conference Call HOUSTON--(BUSINESS WIRE)--Tidewater Inc. (NYSE: TDW) (“Tidewater” or the “Company”) announced today that it will release financial results for the three and twelve months ending December 31, 2024, on Thursday, February 27, 2025 after market close. An earnings conference call has been scheduled for Friday, February 28, 2025, at 8:00 a.m. Central Time, during which President and Chief Executive Officer Quintin Kneen will discuss results for the three and twelve months ending December 31, 2024. In. businesswire.com - 1 month ago
Tidewater: Solid And Sustainable Amid Crests And Troughs Tidewater's strategic pricing, market penetration, and operational efficiency helps it sustain topline growth despite some headwinds. Its healthy Balance Sheet shows it's a very sustainable company. Underpricing is evident, as price ratios and DCF Model suggests attractive upside potential. seekingalpha.com - 2 months ago
Tidewater: Offsetting Lower Utilization Rates With Higher Pricing Tidewater owns and operates a fleet of 216 vessels primarily used by the offshore oil and gas industry. Tidewater is by far the largest player in the offshore service vessels (OSV) industry, especially after the acquisitions of Swire Pacific Offshore and Solstad Offshore. The order book in the OSV industry represents approximately 3.0% of the global fleet. seekingalpha.com - 4 months ago
Oil's Rally Could Boost These 3 Shipping Stocks Plenty of vertical industries will see increases in volatility when and if oil prices begin to move away from the cyclical lows they currently trade at. While some investors might see volatility as potentially dangerous, those who have been in the stock market long enough understand that volatility allows money to be made as long as the original idea behind a trade is sound enough. marketbeat.com - 4 months ago
Tidewater: Weak Offshore Drilling Activity Impacts Near-Term Outlook - Hold Leading offshore service vessel provider Tidewater reported weaker than expected Q3/2024 results, with both top- and bottom-line numbers coming in below consensus expectations. While revenue and profitability eclipsed previous multi-year highs, fleet utilization was disappointing. Management attributed the underperformance to a mix of project delays, higher-than-expected drydocking requirements, and increased customer caution. seekingalpha.com - 5 months ago
8. Profile Summary

Tidewater Inc. TDW

image
COUNTRY US
INDUSTRY Oil & Gas Equipment & Services
MARKET CAP $ 1.83 B
Dividend Yield 0.00%
Description 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.
Contact 842 West Sam Houston Parkway North, Houston, TX, 77024 https://www.tdw.com
IPO Date March 17, 1980
Employees 7700
Officers Mr. Geoff Youngs Vice President & Controller Mr. Darren J. Vorst Vice President & Treasurer Mr. Quintin V. Kneen CPA President, Chief Executive Officer & Director Mr. Daniel A. Hudson J.D. Executive Vice President, General Counsel & Corporate Secretary Ms. Lisa M. Ortega Vice President of Human Resources Mr. West Gotcher Senior Vice President of Strategy, Corporate Development & IR Mr. Samuel R. Rubio CPA Executive Vice President & Chief Financial Officer Mr. Lee R. Johnson Executive Vice President & Chief Information Officer Mr. David E. Darling Executive Vice President & Chief Operating Officer Piers Dayer Middleton Executive Vice President & Chief Commercial Officer