As of 2025-10-18, the Intrinsic Value of Northwest Natural Holding Co (NWN) is 61.62 USD. This NWN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.97 USD, the upside of Northwest Natural Holding Co is 34.00%.
The range of the Intrinsic Value is 40.83 - 94.78 USD
Based on its market price of 45.97 USD and our intrinsic valuation, Northwest Natural Holding Co (NWN) is undervalued by 34.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.83 - 94.78 | 61.62 | 34.0% |
| DCF (Growth 10y) | 91.45 - 171.54 | 122.39 | 166.2% |
| DCF (EBITDA 5y) | 51.54 - 90.54 | 68.60 | 49.2% |
| DCF (EBITDA 10y) | 92.77 - 147.19 | 116.45 | 153.3% |
| Fair Value | 14.83 - 14.83 | 14.83 | -67.74% |
| P/E | 45.30 - 60.01 | 53.29 | 15.9% |
| EV/EBITDA | 47.63 - 85.79 | 59.66 | 29.8% |
| EPV | 59.01 - 87.63 | 73.32 | 59.5% |
| DDM - Stable | 22.32 - 43.46 | 32.89 | -28.5% |
| DDM - Multi | 54.24 - 80.34 | 64.63 | 40.6% |
| Market Cap (mil) | 1,882.01 |
| Beta | 0.27 |
| Outstanding shares (mil) | 40.94 |
| Enterprise Value (mil) | 4,165.02 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.07% |
| Cost of Debt | 4.51% |
| WACC | 5.18% |