US · NWPX
NWPX Infrastructure, Inc.
- Sector
- Industrials · Manufacturing - Metal Fabrication
- Headquarters
- Vancouver, WA 98684
- Website
- nwpx.com
Price · as of 2025-12-31
$107.00
Market cap 745.71M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $51.51 | -51.86% |
| Intrinsic Value(DCF) | $32.83 | -69.32% |
| Graham-Dodd Method(GD) | $52.83 | -50.63% |
| Graham Formula(GF) | $53.02 | -50.45% |
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 | $22.77 | $292.49 | $150.19 | $30.33 | $52.81 |
| 2012 | $24.89 | $47.60 | $216.21 | $34.15 | $18.39 |
| 2013 | $37.50 | $102.81 | $0.00 | $24.51 | $0.08 |
| 2014 | $22.76 | $116.71 | $0.00 | $15.89 | $12.07 |
| 2015 | $8.69 | $13.07 | $0.00 | $7.39 | $96.74 |
| 2016 | $16.86 | $159.61 | $0.00 | $17.16 | $23.80 |
| 2017 | $20.72 | $858.52 | $0.00 | $15.67 | $6.63 |
| 2018 | $23.96 | $56.96 | $0.00 | $32.92 | $76.11 |
| 2019 | $30.28 | $539.39 | $100.45 | $39.80 | $193.71 |
| 2020 | $34.81 | $35.08 | $98.46 | $34.93 | $20.29 |
| 2021 | $29.33 | $178.79 | $65.65 | $29.16 | $28.07 |
| 2022 | $38.41 | $615.22 | $139.71 | $42.22 | $137.94 |
| 2023 | $33.91 | $44.53 | $71.33 | $39.06 | $11.10 |
| 2024 | $40.84 | $40.16 | $66.21 | $49.37 | $63.68 |
| 2025 | $82.07 | $51.51 | $0.00 | $52.83 | $53.02 |
AI valuation
Our deep-learning model estimates NWPX Infrastructure, Inc.'s (NWPX) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $51.51
- Current price
- $107.00
- AI upside
- -51.86%
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
$32.83
-69.32% upside
Graham-Dodd
$52.83
-50.63% upside
Graham Formula
$53.02
-50.45% 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 |
| NWPX | NWPX Infrastructure, Inc. | $107.00 | 745.71M | -52% | -69% | -51% | -50% | 22.65 | 2.03 | 1.52 | 13.17 | 481.37 | 2.54 | 19.70% | 9.67% | 6.73% | 9.21% | 7.74% | 6.06% | 0.26 | 19.50 | 3.78 | 1.21 | 1.47 | 471.00% | 679.00% | 3753.00% | 5.87% | 1.01 | 9.41% | 0.00% | 0.00% | 6.17% | 17.74 | 19.16 | 1.72 | 4.18 |
| ADSE | ADS-TEC Energy PLC | $11.80 | 709.45M | +186% | -49% | — | — | -6.70 | -15.34 | 5.97 | -8.74 | -9.71 | -10.37 | 17.66% | -7.83% | -89.04% | 2210.73% | 64.42% | -72.66% | -0.39 | -0.53 | 1.86 | 0.83 | 0.08 | 6903.00% | 245.00% | -4216.00% | -2.69% | -0.26 | 132.36% | 0.00% | 0.00% | 0.00% | -75.56 | -36.78 | 5.91 | 1.25 |
| ASPN | Aspen Aerogels, Inc. | $3.12 | 257.86M | +27,332% | -58% | — | +4,480% | — | 1.15 | 1.00 | -30.88 | — | 1.15 | 16.97% | -18.96% | -143.69% | 0.00% | -13.74% | 0.00% | 0.33 | -0.01 | 3.90 | 3.10 | 12.61 | -288824.00% | -4011.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | — | 20.32% | -3.75 | — | 0.71 | 1.73 |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| FIP | FTAI Infrastructure Inc. | $5.81 | 675.09M | +4% | +447% | — | — | -2.81 | -5.00 | 1.46 | 2.00 | — | -1.32 | 0.00% | 0.00% | -51.82% | -119.01% | 0.00% | -6.41% | -0.55 | 0.00 | 0.25 | 0.22 | -1.01 | -1691.00% | 5159.00% | 2029.00% | -16.13% | -0.06 | -12.97% | 1.89% | -5.30% | 258.03% | — | -4.12 | 0.97 | -0.25 |
| HTLD | Heartland Express, Inc. | $11.03 | 854.25M | +153% | -60% | -80% | -15% | -16.50 | 1.15 | 1.07 | 9.83 | -21.61 | 2.38 | -0.95% | -7.68% | -6.51% | -6.65% | -6.46% | -4.15% | 0.21 | -5.38 | 1.04 | 0.85 | 1.39 | 7632.00% | -2308.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 6.11% | -16.30 | — | 1.25 | 2.83 |
| HY | Hyster-Yale Materials Han… | $36.83 | 653.08M | +67% | -54% | +20% | +178% | 5.17 | 1.57 | 0.17 | 3.96 | 46.80 | 1.93 | 20.79% | 5.68% | 3.30% | 33.34% | 17.88% | 7.02% | 1.14 | 7.24 | 1.35 | 0.55 | 1.48 | 1105.00% | 461.00% | 659.00% | 16.48% | 0.16 | 13.63% | 3.22% | 16.60% | 11.52% | 4.87 | 9.69 | 0.28 | 3.29 |
| IIIN | Insteel Industries, Inc. | $37.28 | 723.1M | +20% | -22% | -71% | +67% | 15.04 | 1.66 | 0.95 | 8.06 | 13.42 | 1.95 | 14.43% | 8.40% | 6.33% | 11.36% | 14.36% | 9.27% | 0.01 | 1046.85 | 3.97 | 1.78 | -0.48 | 11212.00% | 2239.00% | -5148.00% | 3.07% | 0.41 | 6.56% | 3.53% | 53.00% | 3.89% | 10.70 | 30.73 | 0.90 | 7.15 |
| NX | Quanex Building Products … | $20.53 | 943.12M | -2% | -66% | — | — | -3.23 | 1.11 | 0.44 | -19.04 | — | -8.58 | 27.17% | -10.55% | -13.65% | -28.88% | -11.72% | -11.70% | 1.18 | -3.48 | 2.04 | 1.00 | -9.33 | -70333.00% | 4381.00% | 9769.00% | 12.63% | 0.59 | 6.18% | 1.84% | -5.90% | 8.00% | -8.18 | 15.52 | 0.86 | 1.29 |
| RYI | Ryerson Holding Corporati… | $28.16 | 907.09M | +29% | -61% | — | — | -16.08 | 1.18 | 0.19 | 42.04 | -2.81 | 1.66 | 17.11% | -0.60% | -1.23% | -7.03% | -1.21% | -2.27% | 1.51 | -0.70 | 1.83 | 0.73 | 23.34 | 57308.00% | -60.00% | -6629.00% | 4.01% | 0.13 | 2.03% | 2.72% | -43.70% | 2.72% | -72.72 | 56.13 | 0.44 | 2.87 |
| SNCY | Sun Country Airlines Hold… | $19.68 | 1.05B | +41% | -44% | -36% | -36% | 19.12 | 1.62 | 0.90 | 6.79 | — | 3.06 | 66.93% | 8.93% | 4.69% | 8.83% | 7.62% | 3.19% | 0.95 | 2.73 | 0.82 | 0.64 | 2.22 | 0.00% | 474.00% | -2853.00% | 8.32% | 0.35 | 8.46% | 0.00% | 0.00% | 10.77% | 13.59 | 16.28 | 1.21 | 1.55 |
About NWPX Infrastructure, Inc.
NWPX Infrastructure, Inc., together with its subsidiaries, engages in the manufacture and sale of water-related infrastructure products in North America and Canada. It operates through two segments, Engineered Steel Pressure Pipe (SPP) and Precast Infrastructure and Engineered Systems (Precast). The SPP segment provides large-diameter and high-pressure steel pipeline systems for use in water infrastructure applications, which are primarily related to drinking water systems. Its products are also used for hydroelectric power systems, wastewater systems, seismic resiliency, and other applications. In addition, this segment makes products for industrial plant piping systems and certain structural applications. The Precast segment offers stormwater and wastewater technology products, precast, and reinforced concrete products, including reinforced concrete pipe, manholes, box culverts, vaults and catch basins, pump lift stations, oil water separators, biofiltration units, steel casing pipes, and bar-wrapped concrete cylinder pipes, as well as pipeline system joints, fittings, specialized components, and other environmental and engineered solutions. The company sells its water infrastructure products under the ParkUSA, Geneva Pipe and Precast, Permalok, and Northwest Pipe Company brands primarily to installation contractors. The company was formerly known as Northwest Pipe Company and changed its name to NWPX Infrastructure, Inc. in June 2025. NWPX Infrastructure, Inc. was incorporated in 1966 and is headquartered in Vancouver, Washington.
- CEO
- Scott J. Montross
- Employees
- 1.36K
- Beta
- 0.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($32.83 ÷ $107.00) − 1 = -69.32% (DCF, example).