Oil & Gas Stocks

Tidewater Inc. Analysis – 2015 Update $TDW

tidewater_logoBenjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 5 Most Undervalued Companies for the Defensive Investor – June 2015.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Tidewater Inc. (TDW) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): Tidewater Inc. provides offshore service vessels and marine support services to the global offshore energy industry through the operation of a fleet of marine service vessels. The Company operates through four segments: Americas, Asia/Pacific, Middle East/North Africa, and Sub-Saharan Africa/Europe. The Company’s vessels and associated vessel services provide support for all phases of offshore exploration, field development and production. These services include towing of, and anchor handling for, mobile offshore drilling units; transporting supplies and personnel necessary to sustain drilling, workover, and production activities; offshore construction, remotely operated vehicle (ROV) operations, and seismic and subsea support; and various specialized services, such as pipe and cable laying. As of September 30, 2014, the Company owned or chartered 286 vessels (of which 11 were owned by joint ventures and 15 were stacked) and 6 ROVs available to serve the global energy industry.

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 3/7

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion – FAIL
  2. Sufficiently Strong Financial Condition – current ratio greater than 2 - FAIL
  3. Earnings Stability – positive earnings per share for at least 10 straight years - FAIL
  4. Dividend Record – has paid a dividend for at least 10 straight years - PASS
  5. Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period - FAIL
  6. Moderate PEmg ratio – PEmg is less than 20 - PASS
  7. Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 - PASS

Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 2/5

  1. Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 - PASS
  2. Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 - FAIL
  3. Earnings Stability – positive earnings per share for at least 5 years - FAIL
  4. Dividend Record – currently pays a dividend - PASS
  5. Earnings growth – EPSmg greater than 5 years ago - FAIL

Valuation Summary

Key Data:

Recent Price $23.21
MG Value $0.00
MG Opinion #DIV/0!
Value Based on 3% Growth $18.48
Value Based on 0% Growth $10.83
Market Implied Growth Rate 4.85%
Net Current Asset Value (NCAV) -$30.06
PEmg 18.21
Current Ratio 1.80
PB Ratio 0.44

Balance Sheet – March 2015

Current Assets $869,000,000
Current Liabilities $482,000,000
Total Debt $1,524,000,000
Total Assets $4,756,000,000
Intangible Assets $0
Total Liabilities $2,282,000,000
Outstanding Shares 47,000,000

Earnings Per Share

2015 -$1.34
2014 $2.82
2013 $3.03
2012 $1.70
2011 $2.05
2010 $5.02
2009 $7.89
2008 $6.39
2007 $6.31
2006 $4.07
2005 $1.78

Earnings Per Share – ModernGraham

2015 $1.27
2014 $2.70
2013 $3.07
2012 $3.60
2011 $4.87
2010 $6.17

Dividend History


Tidewater is not suitable for either the Defensive Investor or the Enterprising Investor.  The Defensive Investor is concerned with the small market capitalization, low current ratio, and the insufficient earnings growth or stability over the last ten years.  The Enterprising Investor is concerned with the level of debt relative to the net current assets, and the lack of earnings growth or stability over the last five years.  As a result, value investors following the ModernGraham approach based on Benjamin Graham’s methods should explore other opportunities.  As for a valuation, the company appears to be overvalued after seeing its EPSmg (normalized earnings) drop from $4.87 in 2011 to only an estimated $1.27 for 2015.  This level of demonstrated earnings growth does not support the market’s implied estimate of 4.85% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value well below the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Tidewater Inc. (TDW)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Disclaimer:  The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  Logo taken from Wikipedia for the sole purpose of identifying the company; this article is not affiliated with the company in any manner.


Leave a Reply

Your email address will not be published.

This site uses Akismet to reduce spam. Learn how your comment data is processed.

Back To Top