As of 2025-10-29, the Intrinsic Value of Northland Power Inc (NPI.TO) is 22.79 CAD. This NPI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.13 CAD, the upside of Northland Power Inc is -9.30%.
The range of the Intrinsic Value is 12.74 - 41.21 CAD
Based on its market price of 25.13 CAD and our intrinsic valuation, Northland Power Inc (NPI.TO) is overvalued by 9.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.74 - 41.21 | 22.79 | -9.3% |
| DCF (Growth 10y) | 19.65 - 52.47 | 31.28 | 24.5% |
| DCF (EBITDA 5y) | 18.02 - 36.46 | 25.50 | 1.5% |
| DCF (EBITDA 10y) | 24.47 - 48.31 | 34.12 | 35.8% |
| Fair Value | -4.38 - -4.38 | -4.38 | -117.42% |
| P/E | (2.39) - 26.73 | 10.92 | -56.6% |
| EV/EBITDA | 22.11 - 41.77 | 27.45 | 9.2% |
| EPV | 32.63 - 60.77 | 46.70 | 85.8% |
| DDM - Stable | (1.00) - (2.22) | (1.61) | -106.4% |
| DDM - Multi | 8.90 - 16.32 | 11.61 | -53.8% |
| Market Cap (mil) | 6,571.50 |
| Beta | 0.83 |
| Outstanding shares (mil) | 261.50 |
| Enterprise Value (mil) | 12,872.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.18% |
| Cost of Debt | 5.54% |
| WACC | 6.76% |