
Northwest Pipe Co
NASDAQ:NWPX

Intrinsic Value
The intrinsic value of one
NWPX
stock under the Base Case scenario is
49.615
USD.
Compared to the current market price of 40.755 USD,
Northwest Pipe Co
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Northwest Pipe Co
Fundamental Analysis


Revenue & Expenses Breakdown
Northwest Pipe Co
Balance Sheet Decomposition
Northwest Pipe Co
Current Assets | 262.5m |
Cash & Short-Term Investments | 5m |
Receivables | 170.4m |
Other Current Assets | 87.1m |
Non-Current Assets | 327.2m |
PP&E | 238.2m |
Intangibles | 82.5m |
Other Non-Current Assets | 6.4m |
Free Cash Flow Analysis
Northwest Pipe Co
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Northwest Pipe Co
Revenue
|
492.5m
USD
|
Cost of Revenue
|
-397.1m
USD
|
Gross Profit
|
95.4m
USD
|
Operating Expenses
|
-47.2m
USD
|
Operating Income
|
48.2m
USD
|
Other Expenses
|
-14m
USD
|
Net Income
|
34.2m
USD
|
NWPX Profitability Score
Profitability Due Diligence
Northwest Pipe Co's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Northwest Pipe Co's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
NWPX Solvency Score
Solvency Due Diligence
Northwest Pipe Co's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Northwest Pipe Co's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NWPX Price Targets Summary
Northwest Pipe Co
According to Wall Street analysts, the average 1-year price target for
NWPX
is 58.14 USD
with a low forecast of 55.55 USD and a high forecast of 61.95 USD.
Dividends
Current shareholder yield for NWPX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NWPX
stock under the Base Case scenario is
49.615
USD.
Compared to the current market price of 40.755 USD,
Northwest Pipe Co
is
Undervalued by 18%.