NWPX
Northwest Pipe Co
Price:  
38.60 
USD
Volume:  
107,287.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWPX Intrinsic Value

35.00 %
Upside

What is the intrinsic value of NWPX?

As of 2025-06-22, the Intrinsic Value of Northwest Pipe Co (NWPX) is 52.09 USD. This NWPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.60 USD, the upside of Northwest Pipe Co is 35.00%.

The range of the Intrinsic Value is 37.86 - 84.56 USD

Is NWPX undervalued or overvalued?

Based on its market price of 38.60 USD and our intrinsic valuation, Northwest Pipe Co (NWPX) is undervalued by 35.00%.

38.60 USD
Stock Price
52.09 USD
Intrinsic Value
Intrinsic Value Details

NWPX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.86 - 84.56 52.09 35.0%
DCF (Growth 10y) 48.67 - 102.98 65.33 69.2%
DCF (EBITDA 5y) 25.47 - 44.84 35.04 -9.2%
DCF (EBITDA 10y) 34.12 - 55.22 44.18 14.5%
Fair Value 83.08 - 83.08 83.08 115.23%
P/E 28.95 - 80.09 50.58 31.0%
EV/EBITDA 18.67 - 47.18 33.90 -12.2%
EPV 36.52 - 48.01 42.26 9.5%
DDM - Stable 33.08 - 95.02 64.05 65.9%
DDM - Multi 38.50 - 86.31 53.29 38.0%

NWPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 382.53
Beta 0.98
Outstanding shares (mil) 9.91
Enterprise Value (mil) 416.50
Market risk premium 4.60%
Cost of Equity 7.09%
Cost of Debt 4.72%
WACC 6.71%