Northland Power Inc
TSX:NPI

Watchlist Manager
Northland Power Inc Logo
Northland Power Inc
TSX:NPI
Watchlist
Price: 20.35 CAD 0.64% Market Closed
Market Cap: 5.3B CAD
Have any thoughts about
Northland Power Inc?
Write Note

Intrinsic Value

The intrinsic value of one NPI stock under the Base Case scenario is 41.36 CAD. Compared to the current market price of 20.35 CAD, Northland Power Inc is Undervalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NPI Intrinsic Value
41.36 CAD
Undervaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Northland Power Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NPI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NPI?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Northland Power Inc

Provide an overview of the primary business activities
of Northland Power Inc.

What unique competitive advantages
does Northland Power Inc hold over its rivals?

What risks and challenges
does Northland Power Inc face in the near future?

Summarize the latest earnings call
of Northland Power Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Northland Power Inc.

Provide P/S
for Northland Power Inc.

Provide P/E
for Northland Power Inc.

Provide P/OCF
for Northland Power Inc.

Provide P/FCFE
for Northland Power Inc.

Provide P/B
for Northland Power Inc.

Provide EV/S
for Northland Power Inc.

Provide EV/GP
for Northland Power Inc.

Provide EV/EBITDA
for Northland Power Inc.

Provide EV/EBIT
for Northland Power Inc.

Provide EV/OCF
for Northland Power Inc.

Provide EV/FCFF
for Northland Power Inc.

Provide EV/IC
for Northland Power Inc.

Show me price targets
for Northland Power Inc made by professional analysts.

What are the Revenue projections
for Northland Power Inc?

How accurate were the past Revenue estimates
for Northland Power Inc?

What are the Net Income projections
for Northland Power Inc?

How accurate were the past Net Income estimates
for Northland Power Inc?

What are the EPS projections
for Northland Power Inc?

How accurate were the past EPS estimates
for Northland Power Inc?

What are the EBIT projections
for Northland Power Inc?

How accurate were the past EBIT estimates
for Northland Power Inc?

Compare the revenue forecasts
for Northland Power Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Northland Power Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Northland Power Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Northland Power Inc compared to its peers.

Compare the P/E ratios
of Northland Power Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Northland Power Inc with its peers.

Analyze the financial leverage
of Northland Power Inc compared to its main competitors.

Show all profitability ratios
for Northland Power Inc.

Provide ROE
for Northland Power Inc.

Provide ROA
for Northland Power Inc.

Provide ROIC
for Northland Power Inc.

Provide ROCE
for Northland Power Inc.

Provide Gross Margin
for Northland Power Inc.

Provide Operating Margin
for Northland Power Inc.

Provide Net Margin
for Northland Power Inc.

Provide FCF Margin
for Northland Power Inc.

Show all solvency ratios
for Northland Power Inc.

Provide D/E Ratio
for Northland Power Inc.

Provide D/A Ratio
for Northland Power Inc.

Provide Interest Coverage Ratio
for Northland Power Inc.

Provide Altman Z-Score Ratio
for Northland Power Inc.

Provide Quick Ratio
for Northland Power Inc.

Provide Current Ratio
for Northland Power Inc.

Provide Cash Ratio
for Northland Power Inc.

What is the historical Revenue growth
over the last 5 years for Northland Power Inc?

What is the historical Net Income growth
over the last 5 years for Northland Power Inc?

What is the current Free Cash Flow
of Northland Power Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Northland Power Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Northland Power Inc

Current Assets 1.6B
Cash & Short-Term Investments 749.7m
Receivables 551m
Other Current Assets 335.7m
Non-Current Assets 12.5B
Long-Term Investments 1.1B
PP&E 9.1B
Intangibles 1B
Other Non-Current Assets 1.3B
Current Liabilities 1.9B
Accounts Payable 144.2m
Short-Term Debt 15.3m
Other Current Liabilities 1.8B
Non-Current Liabilities 7.9B
Long-Term Debt 6.1B
Other Non-Current Liabilities 1.8B
Efficiency

Earnings Waterfall
Northland Power Inc

Revenue
2.4B CAD
Cost of Revenue
-217.9m CAD
Gross Profit
2.2B CAD
Operating Expenses
-1.3B CAD
Operating Income
897.7m CAD
Other Expenses
-831.7m CAD
Net Income
66.1m CAD

Free Cash Flow Analysis
Northland Power Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Northland Power continued its strong performance in the second quarter of 2024, increasing adjusted EBITDA by 15% to $268 million and raising free cash flow per share from $0.16 to $0.20. The company reaffirmed its full-year guidance, predicting results at the higher end of the range. Key projects, including offshore wind farms in Taiwan and Poland and a battery storage project in Canada, are progressing well, with major milestones expected in 2025. The company also completed the sale of a solar facility in Mexico, contributing $20 million in cash gains. Northland remains focused on core markets and growth opportunities.

What is Earnings Call?
Fundamental Scores

NPI Profitability Score
Profitability Due Diligence

Northland Power Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
60/100
Profitability
Score

Northland Power Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

NPI Solvency Score
Solvency Due Diligence

Northland Power Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
26/100
Solvency
Score

Northland Power Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NPI Price Targets Summary
Northland Power Inc

Wall Street analysts forecast NPI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NPI is 29.89 CAD with a low forecast of 23.23 CAD and a high forecast of 36.75 CAD.

Lowest
Price Target
23.23 CAD
14% Upside
Average
Price Target
29.89 CAD
47% Upside
Highest
Price Target
36.75 CAD
81% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NPI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NPI 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Northland Power Inc Logo
Northland Power Inc

Country

Canada

Industry

Utilities

Market Cap

5.2B CAD

Dividend Yield

7.37%

Description

Northland Power, Inc. engages in the development, building, owning, and managing wind facilities. The company is headquartered in Toronto, Ontario and currently employs 1,186 full-time employees. The firm is focused on developing, building, owning, and operating clean and green global power infrastructure assets in Asia, Europe, Latin America, North America and other selected global jurisdictions. Its segments include Offshore Wind, Efficient Natural Gas, Onshore Renewable and Utility. Its Onshore Wind assets include Grand Bend, McLean's Mountain, Jardin, Mont Louis and Spanish Onshore Wind. Offshore Wind assets include Gemini, Nordsee One and Deutsche Bucht. Efficient Natural Gas segment includes Kirkland Lake, North Battleford, Thorold and Spy Hill operating facilities. Onshore Renewable segment includes Cochrane and Solar operating facilities. Its Utility segment operates as a distributor and retailer of electricity. Its facilities produce electricity from clean-burning natural gas and renewable resources. The firm owns or has a net economic interest in approximately 3.2 gigawatts (GW) of operating capacity.

Contact

ONTARIO
TORONTO
30 St.Clair Avenue West, 17th Floor
+16472881438.0
www.northlandpower.com

IPO

1998-04-15

Employees

1 186

Officers

Interim President, Interim CEO & Non-Independent Executive Chairman
Mr. John Wycliffe Brace P. Eng.
Executive VP of Sustainability, Chief Administrative & Legal Officer and Corporate Secretary
Mr. Yonni Fushman
Executive Vice President of Project Management Office
Mr. Pierre-Emmanuel Frot
Interim Chief Financial Officer
Mr. Adam Beaumont
Chief People Officer
Ms. Rachel Stephenson
Managing Director of Development for Europe
Mr. Nigel Slater
Show More
Executive Vice President of Onshore Renewables
Ms. Michelle Chislett
Executive Vice President, Natural Gas & Utilities
Mr. Calvin MacCormack
Interim Head of Business Unit & Head of Offshore Wind Development
Jennifer Snowball
Executive Vice President of Offshore Renewables
Mr. Toby Edmonds
Show Less

See Also

Discover More
What is the Intrinsic Value of one NPI stock?

The intrinsic value of one NPI stock under the Base Case scenario is 41.36 CAD.

Is NPI stock undervalued or overvalued?

Compared to the current market price of 20.35 CAD, Northland Power Inc is Undervalued by 51%.

Back to Top