Northwest Natural Holding Company (NWN) DCF Valuation

Northwest Natural Holding Company (NWN) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Northwest Natural Holding Company (NWN) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Whether you’re an investor or an analyst, this (NWN) DCF Calculator is your go-to tool for accurate valuation. Preloaded with real data from Northwest Natural Holding Company, you can easily adjust forecasts and instantly observe the effects.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 746.4 773.7 860.4 1,037.4 1,197.5 1,349.8 1,521.4 1,714.9 1,933.0 2,178.8
Revenue Growth, % 0 3.66 11.21 20.57 15.44 12.72 12.72 12.72 12.72 12.72
EBITDA 212.1 238.1 264.1 303.4 344.5 399.3 450.0 507.3 571.8 644.5
EBITDA, % 28.42 30.77 30.69 29.24 28.77 29.58 29.58 29.58 29.58 29.58
Depreciation 123.0 131.2 137.4 134.7 141.7 200.3 225.8 254.5 286.9 323.4
Depreciation, % 16.48 16.95 15.97 12.98 11.83 14.84 14.84 14.84 14.84 14.84
EBIT 89.1 106.9 126.7 168.7 202.8 198.9 224.2 252.7 284.9 321.1
EBIT, % 11.94 13.82 14.73 16.26 16.94 14.74 14.74 14.74 14.74 14.74
Total Cash 9.6 30.2 18.6 29.3 32.9 34.9 39.3 44.3 49.9 56.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 122.9 148.8 181.6 254.7 201.0
Account Receivables, % 16.47 19.23 21.11 24.55 16.79
Inventories 44.0 42.7 57.3 87.1 112.6 96.8 109.1 123.0 138.6 156.3
Inventories, % 5.89 5.52 6.66 8.4 9.4 7.17 7.17 7.17 7.17 7.17
Accounts Payable 113.4 98.0 118.0 180.7 145.4 192.0 216.4 243.9 274.9 309.9
Accounts Payable, % 15.19 12.66 13.71 17.42 12.14 14.22 14.22 14.22 14.22 14.22
Capital Expenditure -242.3 -280.9 -295.3 -339.4 -327.3 -440.4 -496.4 -559.5 -630.7 -710.9
Capital Expenditure, % -32.46 -36.31 -34.32 -32.71 -27.34 -32.63 -32.63 -32.63 -32.63 -32.63
Tax Rate, % 25.64 25.64 25.64 25.64 25.64 25.64 25.64 25.64 25.64 25.64
EBITAT 70.6 89.9 94.0 126.1 150.8 153.8 173.3 195.4 220.2 248.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -102.2 -99.9 -91.3 -118.7 -42.0 -87.8 -118.8 -133.9 -151.0 -170.2
WACC, % 5.16 5.28 5.04 5.05 5.04 5.12 5.12 5.12 5.12 5.12
PV UFCF
SUM PV UFCF -562.7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -171
Terminal Value -3,705
Present Terminal Value -2,887
Enterprise Value -3,450
Net Debt 1,713
Equity Value -5,162
Diluted Shares Outstanding, MM 36
Equity Value Per Share -142.35

What You Will Receive

  • Comprehensive Financial Model: Leverage Northwest Natural Holding Company’s (NWN) actual data for accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Instant updates allow you to view results immediately as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, enabling consistent use for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for Northwest Natural Holding Company (NWN).
  • WACC Calculator: Features a pre-built Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit specific scenarios.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Northwest Natural Holding Company (NWN).
  • Interactive Dashboard and Charts: Visual representations provide a summary of key valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Northwest Natural Holding Company's (NWN) pre-filled financial data and forecasts.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify assumptions.
  5. Step 5: Evaluate the outputs and utilize the results for investment decisions.

Why Choose This Calculator for Northwest Natural Holding Company (NWN)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for NWN.
  • Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios for (NWN).
  • Detailed Insights: Automatically computes Northwest Natural's intrinsic value and Net Present Value.
  • Preloaded Data: Includes historical and projected data for accurate analysis of (NWN).
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on (NWN).

Who Should Use This Product?

  • Finance Students: Explore valuation methodologies and practice with real-world data related to Northwest Natural Holding Company (NWN).
  • Academics: Integrate industry-standard models into your teaching or research on utility companies.
  • Investors: Validate your investment strategies and evaluate the valuation metrics for Northwest Natural Holding Company (NWN).
  • Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for NWN.
  • Small Business Owners: Understand the analytical approaches used for assessing large utility firms like Northwest Natural Holding Company (NWN).

What the Template Contains

  • Pre-Filled Data: Includes Northwest Natural Holding Company's (NWN) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Northwest Natural Holding Company's (NWN) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.