As of 2024-12-11, the Intrinsic Value of Northwest Natural Holding Co (NWN) is
50.06 USD. This NWN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.97 USD, the upside of Northwest Natural Holding Co is
19.30%.
The range of the Intrinsic Value is 32.30 - 79.91 USD
50.06 USD
Intrinsic Value
NWN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.30 - 79.91 |
50.06 |
19.3% |
| DCF (Growth 10y) |
55.89 - 115.67 |
78.25 |
86.4% |
| DCF (EBITDA 5y) |
39.25 - 77.62 |
59.00 |
40.6% |
| DCF (EBITDA 10y) |
60.99 - 109.24 |
85.01 |
102.5% |
| Fair Value |
16.00 - 16.00 |
16.00 |
-61.88% |
| P/E |
35.37 - 53.02 |
44.60 |
6.3% |
| EV/EBITDA |
38.01 - 77.27 |
55.58 |
32.4% |
| EPV |
69.42 - 103.11 |
86.27 |
105.5% |
| DDM - Stable |
17.79 - 36.94 |
27.36 |
-34.8% |
| DDM - Multi |
40.73 - 63.59 |
49.48 |
17.9% |
NWN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,684.26 |
| Beta |
0.21 |
| Outstanding shares (mil) |
40.13 |
| Enterprise Value (mil) |
3,384.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.73% |
| Cost of Debt |
4.56% |
| WACC |
5.09% |