As of 2025-07-15, the Intrinsic Value of Northland Power Inc (NPI.TO) is 33.36 CAD. This NPI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.85 CAD, the upside of Northland Power Inc is 46.00%.
The range of the Intrinsic Value is 20.49 - 57.70 CAD
Based on its market price of 22.85 CAD and our intrinsic valuation, Northland Power Inc (NPI.TO) is undervalued by 46.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.49 - 57.70 | 33.36 | 46.0% |
| DCF (Growth 10y) | 26.38 - 66.26 | 40.22 | 76.0% |
| DCF (EBITDA 5y) | 15.65 - 35.37 | 24.11 | 5.5% |
| DCF (EBITDA 10y) | 22.71 - 45.91 | 32.51 | 42.3% |
| Fair Value | 25.15 - 25.15 | 25.15 | 10.06% |
| P/E | 12.51 - 24.31 | 19.03 | -16.7% |
| EV/EBITDA | 12.15 - 47.48 | 24.28 | 6.3% |
| EPV | 48.90 - 82.25 | 65.57 | 187.0% |
| DDM - Stable | 7.90 - 18.51 | 13.20 | -42.2% |
| DDM - Multi | 14.32 - 25.30 | 18.21 | -20.3% |
| Market Cap (mil) | 5,975.27 |
| Beta | 0.89 |
| Outstanding shares (mil) | 261.50 |
| Enterprise Value (mil) | 12,423.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.40% |
| Cost of Debt | 5.31% |
| WACC | 5.28% |