US · NWN
Northwest Natural Holding Company
- Sector
- Utilities · Regulated Gas
- Headquarters
- Portland, OR 97204
- Website
- nwnaturalholdings.com
Price · as of 2025-12-31
$52.86
Market cap 2.2B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $48.13 | -8.95% |
| Intrinsic Value(DCF) | $32.66 | -38.21% |
| Graham-Dodd Method(GD) | $12.51 | -76.33% |
| Graham Formula(GF) | $53.85 | +1.87% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $27.19 | $13.66 | $18.45 | $12.50 | $30.00 |
| 2012 | $27.12 | $27.36 | $8.53 | $11.64 | $0.00 |
| 2013 | $26.98 | $23.90 | $7.89 | $11.73 | $26.41 |
| 2014 | $30.05 | $23.21 | $7.74 | $11.39 | $16.32 |
| 2015 | $35.60 | $28.61 | $7.66 | $11.37 | $8.45 |
| 2016 | $41.34 | $26.28 | $21.16 | $13.47 | $3.87 |
| 2017 | $40.52 | $32.49 | $7.72 | $0.00 | $0.00 |
| 2018 | $48.86 | $36.46 | $6.52 | $10.65 | $4.50 |
| 2019 | $54.13 | $35.07 | $8.22 | $10.90 | $27.95 |
| 2020 | $43.20 | $35.75 | $7.25 | $12.18 | $29.10 |
| 2021 | $46.41 | $37.11 | $5.91 | $13.65 | $48.28 |
| 2022 | $40.03 | $37.01 | $26.11 | $15.21 | $70.79 |
| 2023 | $34.68 | $30.86 | $22.91 | $15.41 | $57.02 |
| 2024 | $40.52 | $33.11 | $0.00 | $12.96 | $9.14 |
| 2025 | $52.59 | $48.13 | $23.95 | $12.51 | $53.85 |
AI valuation
Our deep-learning model estimates Northwest Natural Holding Company's (NWN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $48.13
- Current price
- $52.86
- AI upside
- -8.95%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$32.66
-38.21% upside
Graham-Dodd
$12.51
-76.33% upside
Graham Formula
$53.85
+1.87% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NWN | Northwest Natural Holding… | $52.86 | 2.2B | -9% | -38% | -76% | +2% | 18.96 | 1.46 | 1.67 | 12.37 | 52.02 | 1.95 | 39.56% | 31.38% | 8.79% | 7.92% | 7.90% | 1.99% | 1.87 | 3.63 | 0.72 | 0.19 | 6.91 | 3645.00% | 1183.00% | 188.00% | -9.20% | 0.32 | -5.27% | 3.60% | 68.20% | 3.60% | 12.04 | -24.63 | 3.78 | 0.75 |
| AWR | American States Water Com… | $74.53 | 2.89B | -24% | -57% | -80% | -17% | 22.18 | 2.76 | 4.38 | 15.10 | 351.56 | 2.76 | 50.77% | 30.89% | 19.82% | 13.23% | 8.22% | 4.98% | 0.90 | 4.35 | 1.32 | 0.96 | 3.66 | 631.00% | 1052.00% | -7866.00% | -0.25% | 1.32 | -0.37% | 2.59% | 57.40% | 2.59% | 18.73 | -536.82 | 5.79 | 1.87 |
| CEPU | Central Puerto S.A. | $15.69 | 2.36B | -53% | -69% | -34% | -75% | 45347.62 | 1.36 | 3.33 | 8.26 | — | 1.39 | 39.51% | 26.72% | 6.72% | 0.00% | 3.97% | 0.00% | 0.21 | 3.43 | 1.48 | 1.25 | 1.20 | -8461.00% | 810.00% | -7430.00% | 0.00% | 0.00 | 0.00% | 0.00% | 33.60% | 13.18% | 13.15 | 30048.95 | 3.51 | 2.47 |
| CPK | Chesapeake Utilities Corp… | $135.97 | 3.22B | -8% | -49% | -72% | +13% | 22.87 | 2.01 | 3.45 | 12.98 | 169.46 | 2.98 | 31.62% | 27.70% | 15.09% | 9.39% | 6.13% | 3.68% | 1.02 | 3.54 | 0.45 | 0.29 | 4.38 | 1350.00% | 1814.00% | 8542.00% | -6.70% | 0.44 | -7.04% | 1.89% | 43.30% | 1.89% | 18.81 | -22.55 | 5.21 | 1.36 |
| CTRI | Centuri Holdings, Inc. | $31.00 | 3.09B | -13% | -60% | -79% | -86% | — | 3.19 | 0.97 | 12.85 | — | 20.77 | 8.55% | 3.22% | 0.78% | 0.00% | 7.19% | 0.00% | 0.37 | 1.18 | 1.78 | 0.89 | 0.84 | -40979.00% | 940.00% | -11393.00% | -0.29% | 0.16 | -0.64% | 0.00% | — | 27.47% | 32.10 | -363.14 | 1.03 | 2.54 |
| CWT | California Water Service … | $45.08 | 2.69B | -32% | -56% | -56% | -78% | 21.15 | 1.60 | 2.70 | 7.41 | — | 1.63 | 36.74% | 18.16% | 12.82% | 7.68% | 6.83% | 2.36% | 0.00 | 2.72 | 0.85 | 0.12 | -0.14 | -3385.00% | -354.00% | -26815.00% | 11.19% | 0.72 | 13.08% | 2.73% | 57.80% | 54.37% | 14.62 | 8.77 | 2.65 | 0.86 |
| EDN | Empresa Distribuidora y C… | $25.69 | 1.12B | +12% | +21,550% | +92% | +3,381% | 7.73 | 1.40 | 1.03 | 10.93 | 12.90 | 1.40 | 19.31% | 2.06% | 13.32% | 19.87% | 2.97% | 7.49% | 0.32 | 0.13 | 0.89 | 0.70 | 2.26 | 5992.00% | 19142.00% | 13608.00% | -5.42% | 0.23 | -8.05% | 0.00% | 0.00% | 0.00% | 51.87 | -19.14 | 1.07 | 1.30 |
| ELPC | Companhia Paranaense de E… | $11.59 | 2.15B | -38% | -49% | +205% | +224% | 13.77 | 0.23 | 0.26 | 4.30 | 2.39 | 0.65 | 21.59% | 15.91% | 12.40% | 1.74% | 7.91% | 0.76% | 0.68 | 47.17 | 1.26 | 1.06 | 3.01 | 57500.00% | 545.00% | -896.00% | 10.20% | 0.06 | 1.67% | 4.97% | 68.40% | 5.13% | 5.30 | 31.65 | 0.84 | 1.00 |
| HE | Hawaiian Electric Industr… | $15.49 | 2.67B | +79% | +220% | -34% | -81% | 16.08 | 1.72 | 0.89 | 14.55 | — | 1.72 | 7.62% | 7.62% | 3.99% | 11.00% | 6.06% | 3.15% | 0.42 | 2.09 | 0.56 | 4.34 | 2.82 | -10632.00% | -413.00% | -2843.00% | 3.53% | 3.78 | 3.32% | 1.09% | 17.50% | 52.71% | 14.55 | 35.10 | 1.11 | 6.00 |
| HTO | H2O America | $53.79 | 1.93B | -16% | -40% | -39% | — | 19.03 | 1.27 | 10.05 | 8.48 | 408.46 | 1.27 | 192.65% | 93.20% | 52.82% | 7.06% | 6.80% | 3.01% | 0.02 | 1.99 | 0.42 | 0.00 | 0.10 | 466.00% | -7405.00% | -23225.00% | 12.54% | 0.90 | 10.31% | 3.00% | 57.20% | 94.96% | 10.92 | 8.07 | 10.17 | 2.57 |
| SPH | Suburban Propane Partners… | $20.30 | 1.35B | +47% | -63% | — | +27% | 11.60 | 2.07 | 0.86 | 10.00 | 27.55 | -1.92 | 21.13% | 14.40% | 7.44% | 18.60% | 10.67% | 4.66% | 2.22 | 2.71 | 0.55 | 0.24 | 5.18 | 4211.00% | 794.00% | 1299.00% | 9.24% | 0.62 | 5.99% | 6.81% | 79.00% | 8.46% | 12.42 | 22.42 | 1.79 | 1.29 |
About Northwest Natural Holding Company
Northwest Natural Holding Company, through its subsidiary, Northwest Natural Gas Company, provides regulated natural gas distribution services to residential, commercial, industrial, and transportation customers in Oregon and Southwest Washington. The company also operates 5.7 billion cubic feet of the Mist gas storage facility contracted to other utilities and third-party marketers; offers natural gas asset management services; and operates an appliance retail center. In addition, it engages in the gas storage, water, non-regulated renewable natural gas, and other investments and activities. The company provides natural gas service through approximately 786,000 meters in Oregon and southwest Washington; and water services to a total of approximately 80,000 people through approximately 33,000 water and wastewater connections in the Pacific Northwest and Texas. Northwest Natural Holding Company was founded in 1859 and is headquartered in Portland, Oregon.
- CEO
- Justin Palfreyman
- Employees
- 1.45K
- Beta
- 0.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.66 ÷ $52.86) − 1 = -38.21% (DCF, example).