NWC.TO
North West Company Inc
Price:  
54.31 
CAD
Volume:  
25,610.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWC.TO Intrinsic Value

25.40 %
Upside

What is the intrinsic value of NWC.TO?

As of 2025-04-24, the Intrinsic Value of North West Company Inc (NWC.TO) is 68.09 CAD. This NWC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.31 CAD, the upside of North West Company Inc is 25.40%.

The range of the Intrinsic Value is 45.88 - 127.36 CAD

Is NWC.TO undervalued or overvalued?

Based on its market price of 54.31 CAD and our intrinsic valuation, North West Company Inc (NWC.TO) is undervalued by 25.40%.

54.31 CAD
Stock Price
68.09 CAD
Intrinsic Value
Intrinsic Value Details

NWC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.88 - 127.36 68.09 25.4%
DCF (Growth 10y) 51.37 - 130.58 73.09 34.6%
DCF (EBITDA 5y) 34.76 - 59.12 45.72 -15.8%
DCF (EBITDA 10y) 43.34 - 70.60 55.33 1.9%
Fair Value 32.78 - 32.78 32.78 -39.64%
P/E 52.36 - 62.59 55.69 2.5%
EV/EBITDA 27.71 - 50.90 41.18 -24.2%
EPV 56.90 - 77.83 67.36 24.0%
DDM - Stable 29.72 - 96.65 63.19 16.3%
DDM - Multi 43.85 - 104.85 61.16 12.6%

NWC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,599.82
Beta -0.28
Outstanding shares (mil) 47.87
Enterprise Value (mil) 2,972.84
Market risk premium 5.10%
Cost of Equity 6.49%
Cost of Debt 4.25%
WACC 6.04%