Is NWN undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of Northwest Natural Holding Co (NWN) is 50.72 USD. This NWN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.83 USD, the upside of Northwest Natural Holding Co is 21.20%. This means that NWN is undervalued by 21.20%.

The range of the Intrinsic Value is 21.10 - 138.72 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	21.10 - 138.72	50.72	21.2%
DCF (Growth 10y)	44.16 - 192.01	81.55	94.9%
DCF (EBITDA 5y)	39.32 - 75.75	57.30	37.0%
DCF (EBITDA 10y)	61.07 - 109.31	84.24	101.4%
Fair Value	11.53 - 11.53	11.53	-72.44%
P/E	35.42 - 48.17	41.08	-1.8%
EV/EBITDA	44.53 - 82.44	62.64	49.7%
EPV	68.01 - 98.86	83.44	99.5%
DDM - Stable	18.50 - 51.17	34.84	-16.7%
DDM - Multi	31.60 - 62.16	41.33	-1.2%