Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
NWPX Infrastructure, Inc.
Bear Case (25th pct.)
-59.7% vs price
Base Case (Median)
-43.5% vs price
Bull Case (75th pct.)
-26.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $37.10 | -65.1% | High (40%) |
| PE Comparable | $87.89 | -17.2% | Medium (25%) |
| Growth Trajectory DCF | $48.50 | -54.3% | Medium (20%) |
| Graham Number | $67.61 | -36.3% | Medium (30%) |
| EV/EBITDA | $60.01 | -43.5% | Medium (20%) |
| EV/FCF | $154.14 | 45.1% | Medium (20%) |
| Earnings Power Value | $32.69 | -69.2% | Medium (50%) |
Based on 7 out of 7 methods, NWPX appears overvalued at the current price of $106.20. The base case fair value of $60.01 implies 43.5% 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.