As of 2025-01-21, the Intrinsic Value of Northland Power Inc (NPI.TO) is
36.55 CAD. This NPI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.24 CAD, the upside of Northland Power Inc is
90.00%.
The range of the Intrinsic Value is 25.65 - 53.93 CAD
36.55 CAD
Intrinsic Value
NPI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.65 - 53.93 |
36.55 |
90.0% |
| DCF (Growth 10y) |
35.92 - 67.72 |
48.23 |
150.7% |
| DCF (EBITDA 5y) |
17.09 - 26.90 |
19.93 |
3.6% |
| DCF (EBITDA 10y) |
27.51 - 40.33 |
31.80 |
65.3% |
| Fair Value |
-13.69 - -13.69 |
-13.69 |
-171.15% |
| P/E |
(5.25) - (6.58) |
(5.76) |
-130.0% |
| EV/EBITDA |
0.79 - 33.72 |
18.58 |
-3.4% |
| EPV |
45.85 - 66.37 |
56.11 |
191.6% |
| DDM - Stable |
(3.57) - (7.15) |
(5.36) |
-127.8% |
| DDM - Multi |
(1.35) - (2.18) |
(1.68) |
-108.7% |
NPI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,991.43 |
| Beta |
0.80 |
| Outstanding shares (mil) |
259.43 |
| Enterprise Value (mil) |
11,836.38 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.32% |
| Cost of Debt |
4.80% |
| WACC |
5.88% |