The Discounted Cash Flow (DCF) valuation of NorthWestern Corp (NWE) is 64.29 USD. With the latest stock price at 52.29 USD, the upside of NorthWestern Corp based on DCF is 22.9%.
Based on the latest price of 52.29 USD and our DCF valuation, NorthWestern Corp (NWE) is a buy. buying NWE stocks now will result in a potential gain of 22.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.5% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 42.47 - 101.65 | 64.29 |
| Upside | -18.8% - 94.4% | 22.9% |