Previous Close | $41.49 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Northwest Natural Holding Company operates as a regulated natural gas utility, primarily serving residential, commercial, and industrial customers in Oregon and Washington. The company generates revenue through the distribution and sale of natural gas, with tariffs approved by state regulatory commissions ensuring stable cash flows. Its business model is anchored in long-term infrastructure investments, supported by a cost-of-service regulatory framework that mitigates commodity price volatility. Northwest Natural differentiates itself through a focus on sustainability, including renewable natural gas (RNG) initiatives and decarbonization strategies, positioning it as a leader in the transition to cleaner energy solutions within its regional market. The company’s market position is reinforced by its monopoly-like status in its service territories, providing essential utility services with limited competition. Its strategic investments in pipeline safety, storage, and RNG projects further enhance its competitive moat while aligning with evolving environmental regulations and customer demand for greener energy alternatives.
Northwest Natural reported revenue of $1.15 billion for FY 2024, with net income of $78.9 million, reflecting a net margin of approximately 6.8%. Diluted EPS stood at $2.05, supported by stable utility operations. Operating cash flow of $200.3 million underscores the company’s ability to convert earnings into cash, though capital expenditures of $394.4 million highlight significant ongoing infrastructure investments, typical for regulated utilities.
The company’s earnings power is driven by its regulated utility operations, which provide predictable returns on rate base investments. Capital efficiency is tempered by high infrastructure spending, as evidenced by negative free cash flow due to heavy capex. However, the regulatory framework ensures recovery of these investments over time, supporting long-term earnings stability and moderate returns on invested capital.
Northwest Natural maintains a leveraged balance sheet, with total debt of $1.96 billion and cash equivalents of $38.5 million. The debt load is typical for utilities funding large-scale infrastructure projects, and its regulatory structure mitigates refinancing risks. The company’s financial health is further supported by consistent operating cash flows, though investors should monitor debt-to-equity trends given the capital-intensive nature of the business.
Growth is primarily driven by rate base expansion and regulatory approvals for infrastructure upgrades. The company has a history of dividend reliability, with a dividend per share of $1.9575 in FY 2024, reflecting its commitment to returning capital to shareholders. Future growth may hinge on regulatory support for RNG and decarbonization initiatives, which could open new revenue streams.
The company’s valuation is likely influenced by its stable earnings profile and dividend yield, typical for regulated utilities. Market expectations may focus on regulatory outcomes and the pace of renewable energy investments, which could impact long-term earnings growth and multiple expansion opportunities in a transitioning energy landscape.
Northwest Natural’s strategic advantages include its regulated monopoly status, focus on sustainability, and proactive investments in RNG. The outlook remains stable, with growth tied to regulatory support for infrastructure spending and clean energy initiatives. Risks include potential regulatory pushback on rate increases and execution challenges in scaling renewable projects, but the company is well-positioned to navigate these hurdles given its established market presence.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |