NWPX
Northwest Pipe Co
Price:  
44.00 
USD
Volume:  
25,156.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWPX Intrinsic Value

23.70 %
Upside

As of 2024-10-06, the Intrinsic Value of Northwest Pipe Co (NWPX) is 54.41 USD. This NWPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.00 USD, the upside of Northwest Pipe Co is 23.70%.

The range of the Intrinsic Value is 34.97 - 107.87 USD

44.00 USD
Stock Price
54.41 USD
Intrinsic Value
Intrinsic Value Details

NWPX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.97 - 107.87 54.41 23.7%
DCF (Growth 10y) 67.62 - 194.93 101.73 131.2%
DCF (EBITDA 5y) 45.85 - 74.58 57.63 31.0%
DCF (EBITDA 10y) 70.07 - 117.80 89.41 103.2%
Fair Value 52.78 - 52.78 52.78 19.96%
P/E 31.53 - 48.38 39.15 -11.0%
EV/EBITDA 24.26 - 41.62 33.18 -24.6%
EPV 17.88 - 31.29 24.59 -44.1%
DDM - Stable 22.65 - 70.75 46.70 6.1%
DDM - Multi 63.16 - 155.67 90.13 104.9%

NWPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 436.48
Beta 1.02
Outstanding shares (mil) 9.92
Enterprise Value (mil) 518.63
Market risk premium 4.60%
Cost of Equity 7.52%
Cost of Debt 8.40%
WACC 7.35%