Northwest Natural Gas Co (NWN) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Northwest Natural Gas Co (US:NWN), trading at 50.03. In 2025, Northwest Natural Gas Co generated $1.29 Billion in revenue and -$197.77 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Northwest Natural Gas Co is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 50.03
- Recent Revenue (2025): $1.29 Billion
- Free Cash Flow (2025): -$197.77 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.