NorthWestern Corp
NASDAQ:NWE

Watchlist Manager
NorthWestern Corp Logo
NorthWestern Corp
NASDAQ:NWE
Watchlist
Price: 67.71 USD -1.01%
Market Cap: $4.2B

Relative Value

The Relative Value of one NWE stock under the Base Case scenario is 92.95 USD. Compared to the current market price of 67.71 USD, NorthWestern Corp is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NWE Relative Value
Base Case
92.95 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NWE Competitors Multiples
NorthWestern Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
NorthWestern Corp
NASDAQ:NWE
4.1B USD 2.7 18.3 12.3 21.2
UK
National Grid PLC
LSE:NG
59.1B GBP 3.4 20.6 12.7 18.8
FR
Engie SA
PAR:ENGI
58.1B EUR 0.8 11.8 5.7 8.8
US
Sempra Energy
NYSE:SRE
56B USD 4.1 26.6 15.5 28.4
DE
E.ON SE
XETRA:EOAN
44.2B EUR 0.5 14.7 7.9 13.7
US
Dominion Energy Inc
NYSE:D
50.7B USD 3.2 22.2 13.1 20.6
US
Sempra
VSE:SREN
43.4B EUR 3.7 24.2 17.2 31.5
DE
RWE AG
XETRA:RWE
37.2B EUR 1.7 16.3 7.9 19.5
US
Public Service Enterprise Group Inc
NYSE:PEG
39.6B USD 3.4 19 14.2 21.2
US
Consolidated Edison Inc
NYSE:ED
37.2B USD 2.3 18.3 12.2 21.6
DE
E ON SE
MIL:EOAN
31.3B EUR 0.4 26.7 9.9 35.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
NorthWestern Corp
NASDAQ:NWE
Average EV/EBITDA: 11.7
12.3
10%
1.2
UK
National Grid PLC
LSE:NG
12.7
12%
1.1
FR
Engie SA
PAR:ENGI
5.7
0%
N/A
US
Sempra Energy
NYSE:SRE
15.5
6%
2.6
DE
E.ON SE
XETRA:EOAN
7.9
-8%
N/A
US
Dominion Energy Inc
NYSE:D
13.1
13%
1
US
S
Sempra
VSE:SREN
17.2
6%
2.9
DE
RWE AG
XETRA:RWE
7.9
-7%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
14.2
14%
1
US
Consolidated Edison Inc
NYSE:ED
12.2
13%
0.9
DE
E ON SE
MIL:EOAN
9.9
-23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
NorthWestern Corp
NASDAQ:NWE
Average EV/EBIT: 21.9
21.2
12%
1.8
UK
National Grid PLC
LSE:NG
18.8
14%
1.3
FR
Engie SA
PAR:ENGI
8.8
2%
4.4
US
Sempra Energy
NYSE:SRE
28.4
8%
3.6
DE
E.ON SE
XETRA:EOAN
13.7
-11%
N/A
US
Dominion Energy Inc
NYSE:D
20.6
17%
1.2
US
S
Sempra
VSE:SREN
31.5
8%
3.9
DE
RWE AG
XETRA:RWE
19.5
-9%
N/A
US
Public Service Enterprise Group Inc
NYSE:PEG
21.2
18%
1.2
US
Consolidated Edison Inc
NYSE:ED
21.6
14%
1.5
DE
E ON SE
MIL:EOAN
35.4
-30%
N/A