What is the intrinsic value of NWYF?
As of 2025-07-22, the Intrinsic Value of Northway Financial Inc (NWYF) is
13.21 USD. This NWYF valuation is based on the model Peter Lynch Fair Value.
With the current market price of 35.50 USD, the upside of Northway Financial Inc is
-62.79%.
Is NWYF undervalued or overvalued?
Based on its market price of 35.50 USD and our intrinsic valuation, Northway Financial Inc (NWYF) is overvalued by 62.79%.
13.21 USD
Intrinsic Value
NWYF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
13.21 - 13.21 |
13.21 |
-62.79% |
| P/E |
33.65 - 35.95 |
34.66 |
-2.4% |
| DDM - Stable |
20.25 - 49.62 |
34.94 |
-1.6% |
| DDM - Multi |
31.01 - 60.86 |
41.26 |
16.2% |
NWYF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
97.62 |
| Beta |
1.70 |
| Outstanding shares (mil) |
2.75 |
| Enterprise Value (mil) |
97.62 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.98% |
| Cost of Debt |
5.00% |
| WACC |
5.98% |