NorthWestern Energy Group, Inc. (NWE)
Electric & Other Services Combined · Utilities · $4.3B
Intrinsic Value (Consensus)
$47.68
Current Price
$70.56
Margin of Safety
-32.4%
32.4% Above Intrinsic Value
Value: $48
Price: $71
Valuation Model Estimates
Current Price: $70.56
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%.
Health Score
D
37
Profitability
15/25
Strength
5/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Negative free cash flow — company is burning cash
Elevated debt — Debt/Equity ratio is 114%
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
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance