
Northland Power Inc
TSX:NPI

Intrinsic Value
The intrinsic value of one
NPI
stock under the Base Case scenario is
40.72
CAD.
Compared to the current market price of 21.63 CAD,
Northland Power Inc
is
Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Northland Power Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Northland Power Inc
Balance Sheet Decomposition
Northland Power Inc
Current Assets | 1.6B |
Cash & Short-Term Investments | 827.7m |
Receivables | 524.3m |
Other Current Assets | 213.5m |
Non-Current Assets | 12.5B |
Long-Term Investments | 1.1B |
PP&E | 9B |
Intangibles | 1B |
Other Non-Current Assets | 1.4B |
Free Cash Flow Analysis
Northland Power Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Northland Power Inc
Revenue
|
2.2B
CAD
|
Operating Expenses
|
-1.5B
CAD
|
Operating Income
|
729.8m
CAD
|
Other Expenses
|
-472.8m
CAD
|
Net Income
|
257m
CAD
|
NPI Profitability Score
Profitability Due Diligence
Northland Power Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Northland Power Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
NPI Solvency Score
Solvency Due Diligence
Northland Power Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Northland Power Inc's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NPI Price Targets Summary
Northland Power Inc
According to Wall Street analysts, the average 1-year price target for
NPI
is 27.97 CAD
with a low forecast of 23.74 CAD and a high forecast of 31.5 CAD.
Dividends
Current shareholder yield for NPI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NPI
stock under the Base Case scenario is
40.72
CAD.
Compared to the current market price of 21.63 CAD,
Northland Power Inc
is
Undervalued by 47%.