U.S. markets open in 2 hours 53 minutes
  • S&P Futures

    3,861.25
    +42.00 (+1.10%)
     
  • Dow Futures

    31,956.00
    +180.00 (+0.57%)
     
  • Nasdaq Futures

    12,592.75
    +295.50 (+2.40%)
     
  • Russell 2000 Futures

    2,235.80
    +35.00 (+1.59%)
     
  • Crude Oil

    65.70
    +0.65 (+1.00%)
     
  • Gold

    1,704.30
    +26.30 (+1.57%)
     
  • Silver

    25.88
    +0.61 (+2.42%)
     
  • EUR/USD

    1.1913
    +0.0061 (+0.51%)
     
  • 10-Yr Bond

    1.5960
    0.0000 (0.00%)
     
  • Vix

    24.38
    -0.28 (-1.14%)
     
  • GBP/USD

    1.3883
    +0.0062 (+0.45%)
     
  • USD/JPY

    108.6790
    -0.2220 (-0.20%)
     
  • BTC-USD

    53,993.21
    +3,855.34 (+7.69%)
     
  • CMC Crypto 200

    1,089.82
    +65.61 (+6.41%)
     
  • FTSE 100

    6,778.03
    +58.90 (+0.88%)
     
  • Nikkei 225

    29,027.94
    +284.69 (+0.99%)
     

Estimating The Intrinsic Value Of NorthWestern Corporation (NASDAQ:NWE)

  • Oops!
    Something went wrong.
    Please try again later.
Simply Wall St
·4 min read
  • Oops!
    Something went wrong.
    Please try again later.

Does the January share price for NorthWestern Corporation (NASDAQ:NWE) reflect what it's really worth? Today, we will estimate the stock's intrinsic value by estimating the company's future cash flows and discounting them to their present value. One way to achieve this is by employing the Discounted Cash Flow (DCF) model. Models like these may appear beyond the comprehension of a lay person, but they're fairly easy to follow.

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model.

See our latest analysis for NorthWestern

The method

We have to calculate the value of NorthWestern slightly differently to other stocks because it is a integrated utilities company. Instead of using free cash flows, which are hard to estimate and often not reported by analysts in this industry, dividends per share (DPS) payments are used. Unless a company pays out the majority of its FCF as a dividend, this method will typically underestimate the value of the stock. We use the Gordon Growth Model, which assumes dividend will grow into perpetuity at a rate that can be sustained. The dividend is expected to grow at an annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We then discount this figure to today's value at a cost of equity of 6.2%. Compared to the current share price of US$56.7, the company appears about fair value at a 7.5% discount to where the stock price trades currently. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

Value Per Share = Expected Dividend Per Share / (Discount Rate - Perpetual Growth Rate)

= US$2.6 / (6.2% – 2.0%)

= US$61.4

dcf
dcf

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at NorthWestern as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 6.2%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Although the valuation of a company is important, it ideally won't be the sole piece of analysis you scrutinize for a company. DCF models are not the be-all and end-all of investment valuation. Rather it should be seen as a guide to "what assumptions need to be true for this stock to be under/overvalued?" If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. For NorthWestern, there are three pertinent aspects you should further examine:

  1. Risks: Be aware that NorthWestern is showing 1 warning sign in our investment analysis , you should know about...

  2. Future Earnings: How does NWE's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NASDAQGS every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.