The Discounted Cash Flow (DCF) valuation of NorthWestern Corp (NWE) is 54.11 USD. With the latest stock price at 52.80 USD, the upside of NorthWestern Corp based on DCF is 2.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.3% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 26.51 - 118.11 | 54.11 |
| Upside | -49.8% - 123.7% | 2.5% |