Northwestern Energy Group Inc
Bear Case (25th pct.)
-41.5% vs price
Base Case (Median)
-38.2% vs price
Bull Case (75th pct.)
-23.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-186.07 | -362.7% | High (40%) |
| PE Comparable | $41.46 | -41.5% | Medium (25%) |
| Graham Number | $54.13 | -23.6% | Medium (40%) |
| EV/EBITDA | $95.70 | 35.1% | Medium (20%) |
| Earnings Power Value | $43.77 | -38.2% | Medium (50%) |
Based on 5 out of 8 methods, NWE appears overvalued at the current price of $70.82. The base case fair value of $43.77 implies 38.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.