The Discounted Cash Flow (DCF) valuation of NorthWestern Corp (NWE) is 58.92 USD. With the latest stock price at 67.59 USD, the upside of NorthWestern Corp based on DCF is -12.8%.
Based on the latest price of 67.59 USD and our DCF valuation, NorthWestern Corp (NWE) is a sell. selling NWE stocks now will result in a potential gain of 12.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.3% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 37.10 - 96.05 | 58.92 |
| Upside | -45.1% - 42.1% | -12.8% |