Northwest Natural Holding Co (NWN)
Natural Gas Distribution · Utilities · $2.1B
Intrinsic Value (Consensus)
$43.01
Current Price
$49.38
Margin of Safety
-12.9%
12.9% Above Intrinsic Value
Value: $43
Price: $49
Valuation Model Estimates
Current Price: $49.38
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%.
Health Score
C
51
Profitability
15/25
Strength
5/25
Valuation
12/25
Growth
19/25
Financial Health Signals
Negative free cash flow — company is burning cash
Elevated debt — Debt/Equity ratio is 165%
Strong earnings growth (20% YoY)
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
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