EN DE

Northwest Natural Holding (NWN) Fair Value & Analysis

Utilities · US · Market cap $2.2B

NN Northwest Natural Holding logo Northwest Natural Holding NWN · US
Price$50.47
Fair Value$43.92
Upside-13.0%
Quality35/100
Watch Northwest Natural Holding for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 9.6% net margin
High debt · negative free cash flow
3.81% dividend yield
Trails peers (5/14)
Moderate moat 57/100
Evidence: High Range $29.79 – $56.68 Share as image

Fair value as of: Jul 19, 2026

From 15 valuation models · updated 22 days ago

Share price +1.6% over the past month.

Below-average quality, and screening another 13% overvalued on our models.

What matters now

  • A fairly wide model range ($29.79 to $56.68) leaves room in how you read the outcome.
  • Our model range runs from $29.79 (bear) to $56.68 (bull), base $43.92. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 35/100 (below-average quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$55.28 $31.68 Fair Value $43.92 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $31.68 – $55.28 · fair‑value band $29.79 – $56.68 · the $50.47 price screens above the $43.92 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Northwest Natural Holding (NWN) currently trades at $50.47, while our model-based Fair Value estimate is $43.92, implying the stock looks roughly 13.0% overvalued today. The Quality Score stands at 35/100 (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, Northwest Natural Holding generated revenue of $1.3B at a net margin of 9.6%. Revenue declined 0.8% year over year. It earns a return on equity of 8.1%. Net debt stands at $2.7B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $29.79 (bear case) to $56.68 (bull case); at $50.47, the current price sits within 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 9% below its 52-week high and 34% above its 52-week low, currently above its 200-day average. For context, the median of 10 Utilities peers we cover trades at -19% fair-value upside, at -13%, NWN screens cheaper 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 $28.75 $30.59 $33.17 76
ROIC Compounder $25.46 $38.89 $56.53 72
Gordon GGM $16.14 $27.67 $41.32 70
All 15 models by family
Earnings-Based
Graham-Dodd $18.31 $43.92 $56.68 54
PEG = 1.0 $7.71 $11.01 $14.32 46
EPV $25.46 $37.86 $48.55 59
Dividend Discount
Gordon GGM $16.14 $27.67 $41.32 70
DDM Multi-Stage $16.14 $23.67 $31.61 61
Multiples
P/E Multiple $36.35 $48.47 $60.59 63
P/S Multiple $34.33 $45.78 $57.22 58
P/B Multiple $34.33 $45.78 $57.22 55
EV/EBIT $55.16 $91.22 $127.28 53
EV/EBITDA $55.53 $91.71 $127.89 54
EV/Revenue $0.6000 $23.58 $46.56 43
Asset-Based
NCAV (Graham) $17.53 $23.49 $35.05 50
Economic Profit
Residual Income $28.75 $30.59 $33.17 76
ROIC Compounder $25.46 $38.89 $56.53 72
Growth Earnings
Growth-Adj P/E $28.01 $40.01 $52.01 68

Widest divergence: Multiples ($45.78) versus Asset-Based ($23.49). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $1.3B
Revenue growth (YoY) -0.8%
Net margin 9.6%
Return on equity 8.1%
Free cash flow −$198M FY2025
P/E ratio 16.7
More key figures
Operating margin 33.2%
EPS (TTM) $2.92
Dividend yield 4.1%
EPS growth (YoY) +6.9%
Net debt $2.7B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 35/100

Of which business quality 34 · Market factors (momentum, volatility) 69

Profitability 26
Margins and returns on capital today
Quality Growth 71
Are margins and returns improving?
Cashflow 44
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 38
Disciplined investing over empire-building
Low Volatility 94
Calm price path (market factor)
Momentum 52
Price trend over the last 3–12 months (market factor)
52W Momentum 69
Distance to the 52-week high (market factor)
Net Issuance 21
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

Northwest Natural Holding Company, through its subsidiary, Northwest Natural Gas Company, provides regulated natural gas distribution services to residential, commercial, and industrial customers in the United States. It operates through three segments: NWN Gas Utility, SiEnergy, and NWN Water.

Full company description

Northwest Natural Holding Company, through its subsidiary, Northwest Natural Gas Company, provides regulated natural gas distribution services to residential, commercial, and industrial customers in the United States. It operates through three segments: NWN Gas Utility, SiEnergy, and NWN Water. The company operates mist gas storage facility contracted to utilities, third-party marketers, and electric generators; offers natural gas asset management services; interstate storage; and operates an appliance retail center. It also engages in the gas storage, water and wastewater, non-regulated renewable natural gas, and other investment businesses. In addition, the company offers natural gas services in Oregon and southwest Washington; water and wastewater connections; and operation, maintenance, and management services to water and wastewater system owners. Northwest Natural Holding Company was founded in 1859 and is headquartered in Portland, Oregon.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Northwest Natural Holding reported revenue of $1.3B in FY2025 versus $860M in FY2021, a compound +10.6%/yr. Reported net income was $113M in FY2025, compounding +9.6%/yr from FY2021.

Growth Quality 45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.3B
Latest YoY
+11.8%
Avg. growth/yr (3Y)
+7.5%
Avg. growth/yr (5Y)
+10.8%
Avg. growth/yr (40Y)
+2.9%
Revenue +10.6%/yr
FY21 $860M
FY22 $1.0B
FY23 $1.2B
FY24 $1.2B
FY25 $1.3B
Net income +9.6%/yr
FY21 $78.7M
FY22 $86.3M
FY23 $93.9M
FY24 $78.9M
FY25 $113M

NWN screens 13% overvalued. Compare with Naturgy Energy Group →

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). "Northwest Natural Holding Fair Value". https://www.fairvalue-calculator.com/stock/NWN

Earlier news

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

Peer Group

Utilities - Regulated Gas · 104 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 35 · Bottom 25%
Fair Value upside −13% · Below median
Return on equity (TTM) 8% · Below median
Return on assets 3% · Below median
Net margin (TTM) 10% · Above median
Operating margin (TTM) 33% · Top 25%
Revenue growth -1% · Above median
Dividend yield (TTM) 3.8% · Above median
Debt / equity 1.54× · Higher than 75% of peers

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

P/E (TTM) 17.5× · Pricier than median
P/B 1.46× · Cheaper than median
P/S (TTM) 1.68× · Pricier than median
EV/EBITDA 9.1× · Pricier than median
PEG 2.58× · 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 16 · sector 22
FUTURE 0 · sector 0
PAST 32 · sector 34
HEALTH 23 · sector 85
DIVIDEND 76 · sector 67

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 Gas stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Naturgy Energy Group NTGY €28.84 €35.80 +24%
Atmos Energy Corporation ATO $177.68 $85.67 -52%
NiSource Inc NI $47.07 $28.59 -39%
Uniper SE UN0 €42.80 €49.13 +15%
The Hong Kong and China Gas Company 0003 HK$7.03 HK$5.08 -28%
Italgas S.p.A IG €9.98 €8.11 -19%
GAIL (India) Limited GAIL ₹171.71 ₹147.74 -14%
Adani Total Gas Limited ATGL ₹723.90 ₹101.36 -86%
ENN Natural Gas Co 600803 ¥17.30 ¥25.71 +49%
UGI Corporation UGI $35.84 $27.13 -24%

Compare Northwest Natural Holding 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 Northwest Natural Holding (NWN) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $43.92 versus a price of $50.47, about −13% (overvalued).
What is the fair value of NWN?
Our model-based fair value for Northwest Natural Holding is $43.92 (as of Jul 19, 2026), built from audited fundamentals. The current price is $50.47.
What is the quality score of NWN?
Northwest Natural Holding has a Quality Score of 35/100. 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 Northwest Natural Holding (NWN)?
Northwest Natural Holding reported trailing-twelve-month revenue of about $1.3B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of NWN?
The net profit margin of Northwest Natural Holding is about 9.6%, meaning it keeps roughly 9.6% of revenue as net income. Based on the latest reported figures.
Does Northwest Natural Holding pay a dividend?
Northwest Natural Holding currently shows a dividend yield of about 4.07% relative to its recent price (as of Jul 19, 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 Northwest Natural Holding 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.