NorthWestern Energy Group, Inc. (NWE)
Electric & Other Services Combined · Utilities · $3.6B
Intrinsic Value (Consensus)
$47.68
Current Price
$58.80
Margin of Safety
-18.9%
18.9% Above Intrinsic Value
Value: $48
Price: $59
Valuation Model Estimates
Current Price: $58.80
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$55.71
Earnings Power Value
$28.54
Relative Value (P/E)
$58.80
Dividend Discount Model
$8.07
Consensus Value
$47.68
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.94
- EPS (Forward)
- $3.00
- Book Value
- $46.92
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 6.3%
- Debt/Equity
- 114%
- Revenue Growth
- 6.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance