As of 2024-12-15, the Intrinsic Value of Northwest Pipe Co (NWPX) is
62.91 USD. This NWPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.84 USD, the upside of Northwest Pipe Co is
19.00%.
The range of the Intrinsic Value is 41.14 - 124.73 USD
62.91 USD
Intrinsic Value
NWPX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.14 - 124.73 |
62.91 |
19.0% |
| DCF (Growth 10y) |
83.64 - 236.73 |
123.72 |
134.1% |
| DCF (EBITDA 5y) |
60.89 - 99.07 |
77.23 |
46.2% |
| DCF (EBITDA 10y) |
88.85 - 146.79 |
113.14 |
114.1% |
| Fair Value |
62.14 - 62.14 |
62.14 |
17.61% |
| P/E |
25.99 - 64.11 |
48.89 |
-7.5% |
| EV/EBITDA |
31.46 - 65.41 |
45.28 |
-14.3% |
| EPV |
22.87 - 36.17 |
29.52 |
-44.1% |
| DDM - Stable |
31.19 - 100.14 |
65.67 |
24.3% |
| DDM - Multi |
78.52 - 195.72 |
112.05 |
112.1% |
NWPX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
524.17 |
| Beta |
1.09 |
| Outstanding shares (mil) |
9.92 |
| Enterprise Value (mil) |
589.91 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.68% |
| Cost of Debt |
8.29% |
| WACC |
6.63% |