The Discounted Cash Flow (DCF) valuation of NorthWestern Corp (NWE) is 59.35 USD. With the latest stock price at 67.25 USD, the upside of NorthWestern Corp based on DCF is -11.7%.
Based on the latest price of 67.25 USD and our DCF valuation, NorthWestern Corp (NWE) is a sell. selling NWE stocks now will result in a potential gain of 11.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.3% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 37.42 - 96.69 | 59.35 |
| Upside | -44.4% - 43.8% | -11.7% |