As of 2025-05-21, the Intrinsic Value of Northland Power Inc (NPI.TO) is 31.44 CAD. This NPI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.69 CAD, the upside of Northland Power Inc is 52.00%.
The range of the Intrinsic Value is 21.01 - 48.62 CAD
Based on its market price of 20.69 CAD and our intrinsic valuation, Northland Power Inc (NPI.TO) is undervalued by 52.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.01 - 48.62 | 31.44 | 52.0% |
| DCF (Growth 10y) | 30.11 - 61.73 | 42.10 | 103.5% |
| DCF (EBITDA 5y) | 19.07 - 32.06 | 22.01 | 6.4% |
| DCF (EBITDA 10y) | 28.81 - 46.05 | 33.68 | 62.8% |
| Fair Value | 25.99 - 25.99 | 25.99 | 25.60% |
| P/E | 11.73 - 20.50 | 16.77 | -18.9% |
| EV/EBITDA | 12.11 - 31.44 | 19.37 | -6.4% |
| EPV | 39.14 - 61.05 | 50.09 | 142.1% |
| DDM - Stable | 6.53 - 12.65 | 9.59 | -53.6% |
| DDM - Multi | 13.67 - 19.96 | 16.18 | -21.8% |
| Market Cap (mil) | 5,410.44 |
| Beta | 0.76 |
| Outstanding shares (mil) | 261.50 |
| Enterprise Value (mil) | 12,176.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.77% |
| Cost of Debt | 5.31% |
| WACC | 6.18% |