As of 2025-05-16, the Intrinsic Value of Northwest Pipe Co (NWPX) is 51.29 USD. This NWPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.48 USD, the upside of Northwest Pipe Co is 26.7%.

The range of the Intrinsic Value is 37.37 - 82.76 USD.

Is NWPX undervalued or overvalued?

Based on its market price of 40.48 USD and our intrinsic valuation, Northwest Pipe Co (NWPX) is undervalued by 26.7%.

40.48 USD

Stock Price

51.29 USD

Intrinsic Value

Intrinsic Value Details

NWPX Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	37.37 - 82.76	51.29	26.7%
DCF (Growth Exit 10Y)	48.02 - 100.75	64.29	58.8%
DCF (EBITDA Exit 5Y)	36.08 - 59.91	47.22	16.6%
DCF (EBITDA Exit 10Y)	43.3 - 69.37	55.14	36.2%
Peter Lynch Fair Value	83.08 - 83.08	83.08	105.23%
P/E Multiples	28.16 - 79.29	50.66	25.2%
EV/EBITDA Multiples	31.72 - 55.6	41.98	3.7%
Earnings Power Value	36.11 - 47.49	41.80	3.3%
Dividend Discount Model - Stable	32.66 - 92.98	62.82	55.2%
Dividend Discount Model - Multi Stages	37.92 - 84.31	52.36	29.3%

NWPX Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Valmont Industries Inc	301.8 - 622.96	405.55	27.0%
Argan Inc	129.25 - 414.89	190.38	3.9%
NV5 Global Inc	16.12 - 46.45	24.27	9.4%
Limbach Holdings Inc	90.44 - 207.93	124.66	1.7%
Orion Group Holdings Inc	16.11 - 45.99	23.92	174.7%
Airtificial Intelligence Structures SA	0.04 - 0.16	0.07	-42.0%
Martifer SGPS SA	3 - 4.31	3.53	93.4%
Severfield PLC	55.88 - 88	68.58	119.1%
Billington Holdings PLC	860.8 - 1,175.39	985.66	159.4%
Van Elle Holdings PLC	51.95 - 80.5	63.11	61.8%

NWPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	401
Beta	0.98
Outstanding shares (mil)	10
Enterprise Value (mil)	435

Market risk premium	5.1%
Cost of Equity	7.15%
Cost of Debt	4.75%
WACC	6.8%