Northland Power Inc
TSX:NPI

Watchlist Manager
Northland Power Inc Logo
Northland Power Inc
TSX:NPI
Watchlist
Price: 22.85 CAD -0.26% Market Closed
Market Cap: 6B CAD

Relative Value

The Relative Value of one NPI stock under the Base Case scenario is 46.88 CAD. Compared to the current market price of 22.85 CAD, Northland Power Inc is Undervalued by 51%.

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.

NPI Relative Value
Base Case
46.88 CAD
Undervaluation 51%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
38
Median 3Y
2.6
Median 5Y
3.6
Industry
1.7
Forward
2.5
vs History
31
vs Industry
27
Median 3Y
14.7
Median 5Y
18.7
Industry
15
Forward
16.5
vs History
58
vs Industry
54
Median 3Y
5
Median 5Y
5.5
Industry
7.1
vs History
30
vs Industry
12
Median 3Y
20
Median 5Y
20
Industry
13.9
vs History
74
vs Industry
51
Median 3Y
1.4
Median 5Y
2.1
Industry
1.4
vs History
71
vs Industry
28
Median 3Y
5.2
Median 5Y
5.7
Industry
2.9
Forward
4.7
vs History
vs Industry
62
Median 3Y
5.7
Median 5Y
6.5
Industry
7.9
vs History
69
vs Industry
58
Median 3Y
8.1
Median 5Y
8.7
Industry
10.6
Forward
8.6
vs History
47
vs Industry
47
Median 3Y
14.1
Median 5Y
15.1
Industry
15.1
Forward
13.8
vs History
53
vs Industry
42
Median 3Y
9.5
Median 5Y
10
Industry
10.9
vs History
34
vs Industry
21
Median 3Y
14.3
Median 5Y
13.7
Industry
16.6
vs History
80
vs Industry
47
Median 3Y
0.9
Median 5Y
1.2
Industry
0.9

Multiples Across Competitors

NPI Competitors Multiples
Northland Power Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Northland Power Inc
TSX:NPI
6B CAD 2.7 23.2 8 15.5
CN
China Yangtze Power Co Ltd
SSE:600900
751.2B CNY 8.7 22.3 21.5 21.5
ID
Barito Renewables Energy PT Tbk
IDX:BREN
976.6T IDR 100.3 473.3 141.8 141.8
CN
Huaneng Lancang River Hydropower Inc
SSE:600025
170.1B CNY 6.6 20.1 21.1 21.1
CN
China Longyuan Power Group Corp Ltd
HKEX:916
155.6B HKD 3.4 24.2 11.2 22.1
IN
Adani Green Energy Ltd
NSE:ADANIGREEN
1.6T INR 14.4 111.6 25.3 35.1
CN
China Three Gorges Renewables Group Co Ltd
SSE:600905
123.9B CNY 4.2 20.2 24.3 24.3
ES
EDP Renovaveis SA
ELI:EDPR
10.6B EUR 2.9 -20.9 40.1 40.1
CN
Sichuan Chuantou Energy Co Ltd
SSE:600674
78.6B CNY 45.8 16.7 156.9 156.9
IN
Ntpc Green Energy Ltd
NSE:NTPCGREEN
926.9B INR 42 195.1 56.6 93.7
IN
NHPC Ltd
NSE:NHPC
889.7B INR 8.6 29.6 21.7 27.7