investorscraft@gmail.com

Intrinsic ValueNorthland Power Inc. (NPI.TO)

Previous Close$18.77
Intrinsic Value
Upside potential
Previous Close
$18.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Northland Power Inc. is a leading independent power producer specializing in renewable and clean energy projects across North America, Europe, Latin America, and Asia. The company operates a diversified portfolio of wind, solar, hydropower, natural gas, and biomass assets, generating electricity primarily under long-term power purchase agreements (PPAs) and other structured revenue arrangements. With 3.2 GW of operating capacity, Northland Power leverages its expertise in development, construction, and operations to secure stable cash flows while contributing to global decarbonization efforts. The company’s geographic diversification mitigates regional risks, while its focus on renewables aligns with growing demand for sustainable energy solutions. Northland Power competes in the renewable utilities sector, where scale, operational efficiency, and regulatory expertise are critical. Its ability to secure long-term contracts and navigate complex energy markets strengthens its position as a mid-tier player with growth potential in both established and emerging markets.

Revenue Profitability And Efficiency

Northland Power reported revenue of CAD 2.35 billion for the period, supported by stable cash flows from its contracted assets. Net income stood at CAD 271.8 million, translating to diluted EPS of CAD 1.03. The company generated robust operating cash flow of CAD 1.03 billion, though capital expenditures of CAD 552.2 million reflect ongoing investments in growth projects. Operating margins remain under pressure from development costs and interest expenses.

Earnings Power And Capital Efficiency

The company’s earnings are underpinned by long-term PPAs, providing predictable revenue streams. However, high leverage and interest costs weigh on net profitability. Return metrics are influenced by the capital-intensive nature of renewable projects, with cash flow stability offsetting lower near-term returns. Northland Power’s ability to recycle capital through asset sales or refinancing could enhance capital efficiency over time.

Balance Sheet And Financial Health

Northland Power’s balance sheet shows CAD 613.3 million in cash against total debt of CAD 7.2 billion, indicating significant leverage. The debt load reflects funding for growth projects, but sustained high interest rates could strain liquidity. The company’s ability to manage refinancing risks and maintain covenant compliance will be critical to financial stability.

Growth Trends And Dividend Policy

Northland Power is expanding its renewable portfolio, targeting high-growth markets like offshore wind. The company pays a dividend of CAD 1.20 per share, offering a yield that aligns with sector peers. Future dividend growth may depend on successful project execution and deleveraging efforts.

Valuation And Market Expectations

With a market cap of CAD 5.28 billion, Northland Power trades at a discount to larger renewable peers, reflecting its higher leverage and execution risks. Investors appear cautious about near-term earnings growth, though long-term renewable demand supports upside potential.

Strategic Advantages And Outlook

Northland Power’s diversified asset base and contracted revenue provide resilience, while its development pipeline offers growth optionality. Challenges include managing debt and interest costs amid rising rates. The company’s focus on renewables positions it well for energy transition tailwinds, but execution and financing risks remain key watchpoints.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount