As of 2024-09-15, the Intrinsic Value of Northland Power Inc (NPI.TO) is
30.83 CAD. This NPI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.35 CAD, the upside of Northland Power Inc is
%.
The range of the Intrinsic Value is 21.51 - 45.23 CAD
30.83 CAD
Intrinsic Value
NPI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.51 - 45.23 |
30.83 |
37.9% |
| DCF (Growth 10y) |
30.58 - 57.13 |
41.05 |
83.7% |
| DCF (EBITDA 5y) |
14.69 - 21.90 |
17.84 |
-20.2% |
| DCF (EBITDA 10y) |
23.99 - 34.04 |
28.45 |
27.3% |
| Fair Value |
7.01 - 7.01 |
7.01 |
-68.63% |
| P/E |
2.41 - 4.18 |
3.13 |
-86.0% |
| EV/EBITDA |
11.64 - 28.89 |
18.51 |
-17.2% |
| EPV |
40.02 - 58.26 |
49.14 |
119.9% |
| DDM - Stable |
1.69 - 3.27 |
2.48 |
-88.9% |
| DDM - Multi |
(2.37) - (3.09) |
(2.66) |
-111.9% |
NPI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,758.54 |
| Beta |
1.14 |
| Outstanding shares (mil) |
257.65 |
| Enterprise Value (mil) |
12,590.30 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.16% |
| Cost of Debt |
4.80% |
| WACC |
6.45% |