
North West Company Inc
TSX:NWC

Intrinsic Value
The intrinsic value of one
NWC
stock under the Base Case scenario is
67.11
CAD.
Compared to the current market price of 55.58 CAD,
North West Company Inc
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
North West Company Inc
Fundamental Analysis

Revenue & Expenses Breakdown
North West Company Inc
Balance Sheet Decomposition
North West Company Inc
Current Assets | 550.3m |
Cash & Short-Term Investments | 67.4m |
Receivables | 119m |
Other Current Assets | 363.9m |
Non-Current Assets | 977.2m |
PP&E | 838m |
Intangibles | 81.9m |
Other Non-Current Assets | 57.4m |
Free Cash Flow Analysis
North West Company Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
North West Company Inc
Revenue
|
2.6B
CAD
|
Cost of Revenue
|
-1.7B
CAD
|
Gross Profit
|
868.3m
CAD
|
Operating Expenses
|
-658.8m
CAD
|
Operating Income
|
209.5m
CAD
|
Other Expenses
|
-72.3m
CAD
|
Net Income
|
137.3m
CAD
|
NWC Profitability Score
Profitability Due Diligence
North West Company Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
North West Company Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
NWC Solvency Score
Solvency Due Diligence
North West Company Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
North West Company Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NWC Price Targets Summary
North West Company Inc
According to Wall Street analysts, the average 1-year price target for
NWC
is 62.22 CAD
with a low forecast of 60.6 CAD and a high forecast of 66.15 CAD.
Dividends
Current shareholder yield for NWC 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
NWC
stock under the Base Case scenario is
67.11
CAD.
Compared to the current market price of 55.58 CAD,
North West Company Inc
is
Undervalued by 17%.