Northwest Natural Holding Co (NWN)
Natural Gas Distribution · Utilities · $2.3B
Intrinsic Value (Consensus)
$43.01
Current Price
$55.40
Margin of Safety
-22.4%
22.4% Above Intrinsic Value
Value: $43
Price: $55
Valuation Model Estimates
Current Price: $55.40
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$46.74
Earnings Power Value
$26.89
Relative Value (P/E)
$55.40
Dividend Discount Model
Not applicable
—
Consensus Value
$43.01
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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)
- $2.77
- EPS (Forward)
- $3.32
- Book Value
- $35.05
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 7.7%
- Debt/Equity
- 165%
- Revenue Growth
- 11.8%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance