The Discounted Cash Flow (DCF) valuation of NorthWestern Corp (NWE) is 77.56 USD. With the latest stock price at 71.78 USD, the upside of NorthWestern Corp based on DCF is 8.1%.
Based on the latest price of 71.78 USD and our DCF valuation, NorthWestern Corp (NWE) is a buy. buying NWE stocks now will result in a potential gain of 8.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.1% | 5.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 50.28 - 125.01 | 77.56 |
| Upside | -30.0% - 74.2% | 8.1% |