As of 2024-12-14, the Intrinsic Value of NorthWestern Corp (NWE) is
54.11 USD. This NWE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.58 USD, the upside of NorthWestern Corp is
4.90%.
The range of the Intrinsic Value is 26.51 - 118.11 USD
54.11 USD
Intrinsic Value
NWE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.51 - 118.11 |
54.11 |
4.9% |
| DCF (Growth 10y) |
31.49 - 123.89 |
59.47 |
15.3% |
| DCF (EBITDA 5y) |
20.96 - 55.35 |
38.68 |
-25.0% |
| DCF (EBITDA 10y) |
30.28 - 74.39 |
51.25 |
-0.6% |
| Fair Value |
18.49 - 18.49 |
18.49 |
-64.16% |
| P/E |
54.35 - 76.71 |
63.36 |
22.8% |
| EV/EBITDA |
(14.48) - 53.71 |
22.67 |
-56.1% |
| EPV |
65.42 - 145.83 |
105.63 |
104.8% |
| DDM - Stable |
34.81 - 79.97 |
57.39 |
11.3% |
| DDM - Multi |
44.26 - 76.80 |
55.94 |
8.5% |
NWE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,162.37 |
| Beta |
0.08 |
| Outstanding shares (mil) |
61.31 |
| Enterprise Value (mil) |
6,134.03 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.80% |
| Cost of Debt |
6.55% |
| WACC |
6.58% |