NorthWestern Corp
NASDAQ:NWE

Watchlist Manager
NorthWestern Corp Logo
NorthWestern Corp
NASDAQ:NWE
Watchlist
Price: 52.04 USD -1.06%
Market Cap: 3.2B USD
Have any thoughts about
NorthWestern Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one NWE stock under the Base Case scenario is 105.1 USD. Compared to the current market price of 52.04 USD, NorthWestern Corp is Undervalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NWE Relative Value
Base Case
105.1 USD
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
39
vs Industry
37
Median 3Y
2.2
Median 5Y
2.2
Industry
1.6
Forward
2
More Details
14.1
P/E
P/E
Price to Earnings
14.1
vs History
87
vs Industry
35
Median 3Y
16.6
Median 5Y
16.2
Industry
15.1
Forward
15.3
More Details
7.9
P/OCF
P/OCF
Price to OCF
7.9
vs History
57
vs Industry
39
Median 3Y
8.6
Median 5Y
8.6
Industry
7
More Details
80.7
P/FCFE
P/FCFE
Price to FCFE
80.7
vs History
11
vs Industry
Median 3Y
-21.1
Median 5Y
-16.1
Industry
13.9
More Details
1.1
P/B
P/B
Price to Book Value
1.1
vs History
66
vs Industry
53
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
More Details
3.9
EV/S
EV/S
Enterprise Value to Sales
3.9
vs History
49
vs Industry
33
Median 3Y
4
Median 5Y
4
Industry
2.7
Forward
3.7
More Details
5.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.5
vs History
61
vs Industry
56
Median 3Y
5.8
Median 5Y
5.7
Industry
7.5
More Details
10.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.6
vs History
90
vs Industry
36
Median 3Y
11.7
Median 5Y
11.9
Industry
10.3
Forward
10
More Details
17.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17.6
vs History
92
vs Industry
28
Median 3Y
20.1
Median 5Y
20.2
Industry
14.6
Forward
16.6
More Details
14.4
EV/OCF
EV/OCF
Enterprise Value to OCF
14.4
vs History
58
vs Industry
31
Median 3Y
15.7
Median 5Y
15.7
Industry
11.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-39.3
Median 5Y
-37.6
Industry
16.8
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
84
vs Industry
55
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

NWE Competitors Multiples
NorthWestern Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
NorthWestern Corp
NASDAQ:NWE
3.2B USD 2.1 14.1 10.6 17.6
UK
National Grid PLC
LSE:NG
45.7B GBP 2.3 19.9 10.4 14
US
Sempra Energy
NYSE:SRE
54.8B USD 4.3 19 17.5 33.7
US
Dominion Energy Inc
NYSE:D
44.7B USD 3.1 19.2 12.5 21.5
US
Sempra
VSE:SREN
42.1B EUR 3.4 15.2 15.4 29.5
US
Public Service Enterprise Group Inc
NYSE:PEG
42.2B USD 4.1 20.8 15.5 23.7
FR
Engie SA
PAR:ENGI
36.3B EUR 0.5 7.4 4.1 7.3
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
US
Consolidated Edison Inc
NYSE:ED
30.9B USD 2.1 16.9 11.7 21.1
DE
E.ON SE
XETRA:EOAN
29.1B EUR 0.4 16.3 6.6 13.1
US
WEC Energy Group Inc
NYSE:WEC
29.7B USD 3.5 23.1 14.5 24.7
P/E Multiple
Earnings Growth P/E to Growth
US
NorthWestern Corp
NASDAQ:NWE
Average P/E: 18.1
14.1
24%
0.6
UK
National Grid PLC
LSE:NG
19.9
80%
0.3
US
Sempra Energy
NYSE:SRE
19
18%
1.1
US
Dominion Energy Inc
NYSE:D
19.2
61%
0.3
US
S
Sempra
VSE:SREN
15.2
18%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
20.8
-15%
N/A
FR
Engie SA
PAR:ENGI
7.4
93%
0.1
DE
E ON SE
MIL:EOAN
26.7
453%
0.1
US
Consolidated Edison Inc
NYSE:ED
16.9
-14%
N/A
DE
E.ON SE
XETRA:EOAN
16.3
460%
0
US
WEC Energy Group Inc
NYSE:WEC
23.1
34%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
NorthWestern Corp
NASDAQ:NWE
Average EV/EBITDA: 11.7
10.6
29%
0.4
UK
National Grid PLC
LSE:NG
10.4
17%
0.6
US
Sempra Energy
NYSE:SRE
17.5
17%
1
US
Dominion Energy Inc
NYSE:D
12.5
29%
0.4
US
S
Sempra
VSE:SREN
15.4
17%
0.9
US
Public Service Enterprise Group Inc
NYSE:PEG
15.5
-1%
N/A
FR
Engie SA
PAR:ENGI
4.1
-38%
N/A
DE
E ON SE
MIL:EOAN
9.9
-55%
N/A
US
Consolidated Edison Inc
NYSE:ED
11.7
39%
0.3
DE
E.ON SE
XETRA:EOAN
6.6
-55%
N/A
US
WEC Energy Group Inc
NYSE:WEC
14.5
34%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
NorthWestern Corp
NASDAQ:NWE
Average EV/EBIT: 22
17.6
38%
0.5
UK
National Grid PLC
LSE:NG
14
10%
1.4
US
Sempra Energy
NYSE:SRE
33.7
19%
1.7
US
Dominion Energy Inc
NYSE:D
21.5
50%
0.4
US
S
Sempra
VSE:SREN
29.5
19%
1.5
US
Public Service Enterprise Group Inc
NYSE:PEG
23.7
-5%
N/A
FR
Engie SA
PAR:ENGI
7.3
-24%
N/A
DE
E ON SE
MIL:EOAN
35.4
-66%
N/A
US
Consolidated Edison Inc
NYSE:ED
21.1
60%
0.4
DE
E.ON SE
XETRA:EOAN
13.1
-66%
N/A
US
WEC Energy Group Inc
NYSE:WEC
24.7
41%
0.6

See Also

Summary
NWE intrinsic value, competitors valuation, and company profile.
DCF Valuation
NWE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NWE stock valuation using valuation multiples.
Wall Street Estimates
NWE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NWE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.