NWPX
Northwest Pipe Co
Price:  
41.93 
USD
Volume:  
68,899.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWPX Intrinsic Value

58.20 %
Upside

What is the intrinsic value of NWPX?

As of 2025-07-09, the Intrinsic Value of Northwest Pipe Co (NWPX) is 66.35 USD. This NWPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.93 USD, the upside of Northwest Pipe Co is 58.20%.

The range of the Intrinsic Value is 50.97 - 95.73 USD

Is NWPX undervalued or overvalued?

Based on its market price of 41.93 USD and our intrinsic valuation, Northwest Pipe Co (NWPX) is undervalued by 58.20%.

41.93 USD
Stock Price
66.35 USD
Intrinsic Value
Intrinsic Value Details

NWPX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.97 - 95.73 66.35 58.2%
DCF (Growth 10y) 65.17 - 117.23 83.22 98.5%
DCF (EBITDA 5y) 38.10 - 65.31 50.68 20.9%
DCF (EBITDA 10y) 52.34 - 83.47 66.18 57.8%
Fair Value 83.08 - 83.08 83.08 98.13%
P/E 34.14 - 79.95 53.71 28.1%
EV/EBITDA 19.22 - 52.07 35.44 -15.5%
EPV 24.76 - 34.00 29.38 -29.9%
DDM - Stable 22.20 - 53.86 38.03 -9.3%
DDM - Multi 41.44 - 80.18 54.85 30.8%

NWPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 415.53
Beta 1.03
Outstanding shares (mil) 9.91
Enterprise Value (mil) 449.50
Market risk premium 4.60%
Cost of Equity 10.02%
Cost of Debt 4.72%
WACC 9.38%