NWPX
Northwest Pipe Co
Price:  
29.07 
USD
Volume:  
29,999.00
United States | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NWPX Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Northwest Pipe Co (NWPX) is 46.36 USD. This NWPX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.07 USD, the upside of Northwest Pipe Co is %.

The range of the Intrinsic Value is 30.80 - 88.26 USD

29.07 USD
Stock Price
46.36 USD
Intrinsic Value
Intrinsic Value Details

NWPX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.80 - 88.26 46.36 59.5%
DCF (Growth 10y) 29.98 - 79.56 43.53 49.7%
DCF (EBITDA 5y) 27.99 - 42.65 34.26 17.9%
DCF (EBITDA 10y) 31.41 - 49.87 39.15 34.7%
Fair Value 58.94 - 58.94 58.94 102.76%
P/E 26.78 - 34.99 29.00 -0.2%
EV/EBITDA 23.52 - 35.58 29.63 1.9%
EPV 20.20 - 33.60 26.90 -7.5%
DDM - Stable 20.73 - 57.70 39.21 34.9%
DDM - Multi 30.88 - 66.97 42.29 45.5%

NWPX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 290.99
Beta 1.04
Outstanding shares (mil) 10.01
Enterprise Value (mil) 355.69
Market risk premium 4.60%
Cost of Equity 7.82%
Cost of Debt 8.12%
WACC 7.42%