The Discounted Cash Flow (DCF) valuation of NorthWestern Corp (NWE) is 63.56 USD. With the latest stock price at 57.14 USD, the upside of NorthWestern Corp based on DCF is 11.2%.
Based on the latest price of 57.14 USD and our DCF valuation, NorthWestern Corp (NWE) is a buy. buying NWE stocks now will result in a potential gain of 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 40.47 - 104.10 | 63.56 |
| Upside | -29.2% - 82.2% | 11.2% |