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