EN DE

Tidewater Renewables Ltd (LCFS) Fair Value & Analysis

Basic Materials · CA · Market cap C$552M

TR Tidewater Renewables Ltd LCFS · TO
PriceC$20.69
Fair ValueC$2.71
Upside-86.9%
Quality43/100
Watch Tidewater Renewables Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 2.9% net margin
Moderate debt · generates free cash flow
Trails peers (3/13)
Narrow moat 44/100
Evidence: High Range C$1.65 – C$2.71 Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated yesterday

Share price +41.9% over the past month.

Below-average quality, and screening another 87% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$2.71). The favourable scenario is already priced in.
  • Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$20.69 C$0.6100 Fair Value C$2.71 Aug 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range C$0.6100 – C$20.69 · fair‑value band C$1.65 – C$2.71 · the C$20.69 price screens above the C$2.71 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Tidewater Renewables Ltd (LCFS) currently trades at C$20.69, while our model-based Fair Value estimate is C$2.71, implying the stock looks roughly 86.9% overvalued today. The Quality Score stands at 43/100 (below-average quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Tidewater Renewables Ltd generated revenue of C$284M at a net margin of 2.9%. Revenue grew 62.2% year over year. It earns a return on equity of 5.1%. Net debt stands at C$199M. Fundamentals as of Aug 13, 2026

Our scenario range runs from C$1.65 (bear case) to C$2.71 (bull case); at C$20.69, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high. For context, the median of 10 Basic Materials peers we cover trades at -68% fair-value upside, at -87%, LCFS screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (C$0.1100 to C$4.74). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF C$0.3200 80
Residual Income C$2.83 C$2.63 C$1.94 76
Rev-Margin DCF C$0.8800 C$6.91 74
All 22 models by family
DCF Models
FCF DCF C$0.6200 38
Owner Earnings C$0.4900 C$6.05 31
5Y Revenue Exit C$0.1100 C$5.26 39
5Y EBITDA Exit C$4.08 C$12.84 41
5Y P/E Exit C$0.1000 38
10Y Revenue Exit C$0.8800 C$3.36 36
10Y EBITDA Exit C$4.74 C$15.66 37
10Y P/E Exit C$0.8100 35
Earnings-Based
Graham-Dodd C$0.6500 C$4.54 C$6.38 54
Lynch FV C$2.35 C$3.35 C$4.36 50
PEG = 1.0 C$2.35 C$3.35 C$4.36 46
Multiples
P/E Multiple C$1.29 C$1.72 C$2.16 63
P/S Multiple C$1.22 C$1.63 C$2.04 58
P/B Multiple C$1.22 C$1.63 C$2.04 55
EV/EBIT C$1.07 53
EV/EBITDA C$0.8700 C$2.92 C$4.97 54
EV/Revenue C$0.4400 43
Asset-Based
NCAV (Graham) C$2.12 C$2.85 C$4.25 50
Growth DCF
Growth DCF C$0.3200 80
Rev-Margin DCF C$0.8800 C$6.91 74
Economic Profit
Residual Income C$2.83 C$2.63 C$1.94 76
Growth Earnings
Growth-Adj P/E C$2.93 C$4.19 C$5.45 68

Widest divergence: Growth Earnings (C$4.19) versus DCF Models (C$0.8800). Highest evidence: Growth DCF (80).

Notify me when LCFS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$284M
Revenue growth (YoY) +62.2%
Net margin 2.9%
Return on equity 5.1%
Free cash flow C$5.6M FY2025
P/E ratio 94.0
More key figures
Operating margin 20.9%
EPS (TTM) C$0.2200
EPS growth (YoY) +92.9%
Net debt C$199M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 39 · Market factors (momentum, volatility) 83

Profitability 22
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 45
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Tidewater Renewables Ltd. engages in production of renewable fuel in North America. Its flagship asset is the renewable diesel & renewable hydrogen complex that is located adjacent to the Prince George Refinery. It intends to focus on the production of low carbon fuels, including renewable diesel, renewable hydrogen, and renewable natural gas.

Full company description

Tidewater Renewables Ltd. engages in production of renewable fuel in North America. Its flagship asset is the renewable diesel & renewable hydrogen complex that is located adjacent to the Prince George Refinery. It intends to focus on the production of low carbon fuels, including renewable diesel, renewable hydrogen, and renewable natural gas. Tidewater Renewables Ltd. was incorporated in 2021 and is headquartered in Calgary, Canada. Tidewater Renewables Ltd. operates as a subsidiary of Tidewater Midstream and Infrastructure Ltd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Tidewater Renewables Ltd reported revenue of C$248M in FY2025 versus C$23.1M in FY2021, a compound +81.1%/yr. Reported net income was C$3.5M in FY2025, compounding +6.1%/yr from FY2021.

Growth Quality 79/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$248M
Latest YoY
−41.9%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+48.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+126.4%
Avg. growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+70.6%
Revenue +81.1%/yr
FY21 C$23.1M
FY22 C$76.1M
FY23 C$97.7M
FY24 C$427M
FY25 C$248M
Net income +6.1%/yr
FY21 C$2.8M
FY22 C$25.9M
FY23 −C$41.0M
FY24 −C$358M
FY25 C$3.5M

LCFS screens 87% overvalued. Compare with Linde plc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Tidewater Renewables Ltd Fair Value". https://www.fairvalue-calculator.com/stock/LCFS

Peer Group

Specialty Chemicals · 671 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 43 · Bottom 25%
Fair Value upside −87% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 5% · Top 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 21% · Top 25%
Revenue growth 62% · Top 25%
Debt / equity 1.25× · Higher than 75% of peers

Valuation Multiples vs Specialty Chemicals median · lower = cheaper

P/E (TTM) 94.0× · Pricier than 75% of peers
P/B 2.56× · Pricier than median
P/S (TTM) 1.40× · Pricier than median
P/FCF 71.1× · Pricier than 75% of peers
EV/EBITDA 12.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 19
PAST 20 · sector 23
HEALTH 38 · sector 95
DIVIDEND 0 · sector 25

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Linde plc LIN $479.43 $222.03 -54%
Wanhua Chemical Group 600309 ¥75.06 ¥68.03 -9%
Novozymes A/S NSISB kr 416.10 kr 170.02 -59%
Asian Paints Limited ASIANPAINT ₹2,756 ₹664.51 -76%
Solar Industries India Limited SOLARINDS ₹18,730 ₹2,793 -85%
Pidilite Industries Limited PIDILITIND ₹1,702 ₹351.84 -79%
PT Chandra Asri Pacific Tbk TPIA 2,160 IDR 2,322 IDR +8%
Berger Paints India Limited BERGEPAINT ₹559.80 ₹154.46 -72%
Gujarat Fluorochemicals Limited FLUOROCHEM ₹4,566 ₹836.47 -82%
Himadri Speciality Chemical Limited HSCL ₹778.15 ₹248.63 -68%

Compare Tidewater Renewables Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Tidewater Renewables Ltd (LCFS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of C$2.71 versus a price of C$20.69, about −87% (overvalued).
What is the fair value of LCFS?
Our model-based fair value for Tidewater Renewables Ltd is C$2.71 (as of Aug 13, 2026), built from audited fundamentals. The current price is C$20.69.
What is the quality score of LCFS?
Tidewater Renewables Ltd has a Quality Score of 43/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Tidewater Renewables Ltd (LCFS)?
Tidewater Renewables Ltd reported trailing-twelve-month revenue of about C$284M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LCFS?
The net profit margin of Tidewater Renewables Ltd is about 2.9%, meaning it keeps roughly 2.9% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Tidewater Renewables Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.