investorscraft@gmail.com

Intrinsic Value of Northwest Natural Holding Company (NWN)

Previous Close$41.49
Intrinsic Value
Upside potential
Previous Close
$41.49

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

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