DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Northwest Natural Holding Company (NWN)

Utilities | Regulated Gas

Today's Price

$48.07

Today's Fair Value

$78.87 +64.07%

Margin of Safety

+39.05%

Projected Value (5Y)

$127.02 +164.24%

Dividends Paid (5Y)

$9.99

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 8.03% | CAGR (5y): 22.21%

Diluted Shares Growth Rate

Regression: 3.97% | CAGR (5y): 6%

Dividend Growth Rate

Regression: 0.63% | CAGR (5y): 0.52%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 7.99x)

Discount Rate