Valuation Northland Power Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 14/09/2024 am IST			5-day change	1st Jan Change
22.35 ^CAD	+1.22%		+9.34%	-7.15%

21/08	Northland Power Confirms Carbon Dioxide Leak at Hai Long Offshore Wind Project in Taiwan	MT
15/08	Transcript : Northland Power Inc., Q2 2024 Earnings Call, Aug 15, 2024

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,908	9,220	8,602	9,146	6,127	5,689	-	-
Change	-	87.87%	-6.71%	6.32%	-33%	-7.15%	-	-
Enterprise Value (EV) ¹	11,854	16,374	15,562	14,651	13,240	12,781	14,506	17,180
Change	-	38.13%	-4.96%	-5.86%	-9.63%	-3.46%	13.49%	18.44%
P/E ratio	16.2x	26.1x	46.3x	10.7x	-33.4x	13.2x	16.9x	12x
PBR	4.59x	5.86x	3.12x	2.11x	1.47x	1.37x	1.32x	1.17x
PEG	-	6.26x	-0.9x	0x	0x	-0x	-0.8x	0.3x
Capitalization / Revenue	2.96x	4.47x	4.11x	3.73x	2.74x	2.38x	2.4x	2.03x
EV / Revenue	7.15x	7.95x	7.43x	5.98x	5.93x	5.35x	6.11x	6.12x
EV / EBITDA	12x	14x	13.7x	10.5x	10.7x	9.79x	11x	11.1x
EV / EBIT	22.7x	18.2x	19.2x	13.9x	17.9x	15x	17.8x	17.8x
EV / FCF	9.9x	14.5x	13.7x	38.5x	31.2x	39.1x	37.3x	70.4x
FCF Yield	10.1%	6.89%	7.32%	2.6%	3.2%	2.56%	2.68%	1.42%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	1.2	1.2	1.2
Rate of return	4.41%	2.63%	3.16%	3.23%	4.99%	5.43%	5.43%	5.43%
EPS ²	1.68	1.75	0.82	3.46	-0.72	1.671	1.306	1.835
Distribution rate	71.4%	68.6%	146%	34.7%	-167%	71.8%	91.9%	65.4%
Net sales ¹	1,659	2,061	2,093	2,449	2,233	2,387	2,375	2,807
EBITDA ¹	984.7	1,170	1,137	1,398	1,240	1,305	1,314	1,549
EBIT ¹	521.1	900.2	808.6	1,051	741.2	854.2	814.5	963.4
Net income ¹	309	349.6	189.6	827.7	-175.2	440.5	328.6	332.7
Net Debt ¹	6,947	7,154	6,960	5,505	7,113	7,092	8,817	11,491
Reference price ²	27.20	45.67	37.95	37.13	24.07	22.08	22.08	22.08
Nbr of stocks (in thousands)	1,80,439	2,01,892	2,26,670	2,46,320	2,54,562	2,57,653	-	-
Announcement Date	25/02/20	22/02/21	24/02/22	23/02/23	21/02/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
NORTHLAND POWER INC.	13.21x	5.35x	9.79x	+5.43%	4.18B
ADANI GREEN ENERGY LIMITED	123.29x	27.05x	32.07x	-	34.19B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.56x	10.97x	14.18x	+2.05%	26.53B
EDP RENOVÁVEIS, S.A.	37.68x	9.8x	12.81x	+1.09%	18.31B
NEOEN	64.57x	15.17x	18.73x	+0.42%	6.53B
ENGIE BRASIL ENERGIA S.A.	9.26x	5.48x	7.68x	+6.21%	6.32B
ERG S.P.A.	16.61x	7.13x	10.02x	+4.02%	4.03B
CLEARWAY ENERGY, INC.	29.71x	7.6x	8.98x	+6.28%	3.26B
ENCAVIS AG	43.73x	10.23x	15x	-.--%	3.06B
Average	39.96x	10.98x	14.36x	+3.19%	11.82B
Weighted average by Cap.	59.30x	15.37x	19.12x	+2.44%