EN DE

NorthWestern Energy Group (NWE) Fair Value & Analysis

Utilities · US · Market cap $4.5B

NE NorthWestern Energy Group logo NorthWestern Energy Group NWE · US
Price$72.09
Fair Value$43.20
Upside-40.1%
Quality42/100
Watch NorthWestern Energy Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 10.2% net margin
Moderate debt · negative free cash flow
3.69% dividend yield
Trails peers (3/14)
Moderate moat 51/100
Evidence: High Range $37.54 – $56.16 Share as image

Fair value as of: Jul 16, 2026

From 16 valuation models · updated 24 days ago

Share price +2.5% over the past month.

Below-average quality, and screening another 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($56.16). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$73.42 $40.96 Fair Value $43.20 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range $40.96 – $73.42 · fair‑value band $37.54 – $56.16 · the $72.09 price screens above the $43.20 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

NorthWestern Energy Group (NWE) currently trades at $72.09, while our model-based Fair Value estimate is $43.20, implying the stock looks roughly 40.1% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Utilities sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, NorthWestern Energy Group generated revenue of $1.6B at a net margin of 10.2%. Revenue grew 6.6% year over year. It earns a return on equity of 5.8%. Net debt stands at $3.3B. Fundamentals as of Jul 16, 2026

Our scenario range runs from $37.54 (bear case) to $56.16 (bull case); at $72.09, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 47% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -27% fair-value upside, at -40%, NWE screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income $37.13 $38.68 $39.38 76
ROIC Compounder $4.51 72
Gordon GGM $23.04 $45.92 $69.53 70
All 16 models by family
Earnings-Based
Graham-Dodd $20.02 $74.27 $100.36 54
Lynch FV $17.83 $25.47 $33.11 50
PEG = 1.0 $17.83 $25.47 $33.11 46
EPV $4.51 59
Dividend Discount
Gordon GGM $23.04 $45.92 $69.53 70
DDM Multi-Stage $23.04 $39.68 $48.47 61
Multiples
P/E Multiple $39.75 $53.00 $66.24 63
P/S Multiple $37.54 $50.05 $62.56 58
P/B Multiple $37.54 $50.05 $62.56 55
EV/EBIT $8.02 $27.88 $47.75 53
EV/EBITDA $2.11 $15.54 54
EV/Revenue $13.89 $33.53 43
Asset-Based
NCAV (Graham) $23.46 $31.43 $46.92 50
Economic Profit
Residual Income $37.13 $38.68 $39.38 76
ROIC Compounder $4.51 72
Growth Earnings
Growth-Adj P/E $30.24 $43.20 $56.16 68

Widest divergence: Growth Earnings ($43.20) versus Earnings-Based ($25.47). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $1.6B
Revenue growth (YoY) +6.6%
Net margin 10.2%
Return on equity 5.8%
Free cash flow −$130M FY2025
P/E ratio 26.8
More key figures
Operating margin 23.0%
EPS (TTM) $2.72
Dividend yield 3.7%
EPS growth (YoY) -17.6%
Net debt $3.3B FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 40 · Market factors (momentum, volatility) 74

Profitability 29
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 20
Balance sheet, leverage, solvency risk
Investment 54
Disciplined investing over empire-building
Low Volatility 90
Calm price path (market factor)
Momentum 57
Price trend over the last 3–12 months (market factor)
52W Momentum 83
Distance to the 52-week high (market factor)
Net Issuance 67
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

NorthWestern Energy Group, Inc., doing business as NorthWestern Energy, provides electricity and natural gas to residential, commercial, and diversified industrial customers.

Full company description

NorthWestern Energy Group, Inc., doing business as NorthWestern Energy, provides electricity and natural gas to residential, commercial, and diversified industrial customers. It generates, purchases, transmits, and distributes electricity; and produces, purchases, stores, transmits, and distributes natural gas, as well as owns municipal franchises to provide natural gas service in the communities. The company operates 6,596 miles of electric transmission and 18,946 miles of electric distribution lines with approximately 397 transmission and distribution substations; and 2,133 miles of natural gas transmission and 5,939 miles of natural gas distribution lines with approximately 134 city gate stations in Montana. It also operates 1,344 miles of electric transmission and 2,386 miles of electric distribution lines in South Dakota with approximately 123 transmission and distribution substations; and 55 miles of natural gas transmission, 1,853 miles of natural gas distribution lines in South Dakota, and 836 miles of natural gas distribution lines Nebraska. The company provides electricity and/or natural gas to approximately 850,300 customers in Montana, South Dakota, Nebraska, and Yellowstone National Park. NorthWestern Energy Group, Inc. was incorporated in 1923 and is based in Sioux Falls, South Dakota.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NorthWestern Energy Group reported revenue of $1.6B in FY2025 versus $1.4B in FY2021, a compound +4.1%/yr. Reported net income was $181M in FY2025, compounding −0.8%/yr from FY2021.

Growth Quality 30/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.6B
Latest YoY
+6.4%
Avg. growth/yr (3Y)
+2.9%
Avg. growth/yr (5Y)
+6.1%
Avg. growth/yr (40Y)
+6.6%
Revenue +4.1%/yr
FY21 $1.4B
FY22 $1.5B
FY23 $1.4B
FY24 $1.5B
FY25 $1.6B
Net income −0.8%/yr
FY21 $187M
FY22 $183M
FY23 $194M
FY24 $224M
FY25 $181M

NWE screens 40% overvalued. Compare with NextEra Energy, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "NorthWestern Energy Group Fair Value". https://www.fairvalue-calculator.com/stock/NWE

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Utilities - Regulated Electric · 154 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 42 · Below median
Fair Value upside −40% · Below median
Return on equity (TTM) 6% · Bottom 25%
Return on assets 2% · Below median
Net margin (TTM) 10% · Below median
Operating margin (TTM) 23% · Above median
Revenue growth 7% · Above median
Dividend yield (TTM) 3.7% · Above median
Debt / equity 1.10× · Higher than median

Valuation Multiples vs Utilities - Regulated Electric median · lower = cheaper

P/E (TTM) 26.8× · Pricier than 75% of peers
P/B 1.55× · Pricier than median
P/S (TTM) 2.73× · Pricier than median
EV/EBITDA 13.2× · Pricier than 75% of peers
PEG 2.93× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 7
FUTURE 33 · sector 32
PAST 23 · sector 39
HEALTH 45 · sector 54
DIVIDEND 74 · sector 56

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Utilities - Regulated Electric stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
NextEra Energy, Inc NEE $88.80 $32.94 -63%
The Southern Company SO $95.61 $61.06 -36%
Duke Energy Corporation DUK $126.11 $97.11 -23%
National Grid plc NGG 61,175 ARS 44,377 ARS -27%
American Electric Power Company AEP $132.50 $79.33 -40%
Dominion Energy, Inc D $70.08 $46.92 -33%
NTPC Limited NTPC ₹341.85 ₹377.16 +10%
CEZ, a. s. CEZ 232.40 PLN 159.33 PLN -31%
Power Grid Corporation POWERGRID ₹283.55 ₹252.77 -11%
China National Nuclear Power Co 601985 ¥8.91 ¥7.69 -14%

Compare NorthWestern Energy Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is NorthWestern Energy Group (NWE) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of $43.20 versus a price of $72.09, about −40% (overvalued).
What is the fair value of NWE?
Our model-based fair value for NorthWestern Energy Group is $43.20 (as of Jul 16, 2026), built from audited fundamentals. The current price is $72.09.
What is the quality score of NWE?
NorthWestern Energy Group has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of NorthWestern Energy Group (NWE)?
NorthWestern Energy Group reported trailing-twelve-month revenue of about $1.6B (latest available figure, as of Jul 16, 2026).
What is the net profit margin of NWE?
The net profit margin of NorthWestern Energy Group is about 10.2%, meaning it keeps roughly 10.2% of revenue as net income. Based on the latest reported figures.
Does NorthWestern Energy Group pay a dividend?
NorthWestern Energy Group currently shows a dividend yield of about 3.83% relative to its recent price (as of Jul 16, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track NorthWestern Energy Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.