The Discounted Cash Flow (DCF) valuation of Northwest Pipe Co (NWPX) is 55.10 USD. With the latest stock price at 42.95 USD, the upside of Northwest Pipe Co based on DCF is 28.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.8% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 35.05 - 112.08 | 55.10 |
| Upside | -18.4% - 161.0% | 28.3% |