Valuation Northland Power Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2024-09-13 EDT			5-day change	1st Jan Change
22.35 ^CAD	+1.22%		+9.34%	-7.15%

08-21	Northland Power Confirms Carbon Dioxide Leak at Hai Long Offshore Wind Project in Taiwan	MT
08-15	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	5,759	-	-
Change	-	87.87%	-6.71%	6.32%	-33%	-6.02%	-	-
Enterprise Value (EV) ¹	11,854	16,374	15,562	14,651	13,240	12,851	14,575	17,250
Change	-	38.13%	-4.96%	-5.86%	-9.63%	-2.94%	13.42%	18.35%
P/E ratio	16.2x	26.1x	46.3x	10.7x	-33.4x	13.4x	17.1x	12.2x
PBR	4.59x	5.86x	3.12x	2.11x	1.47x	1.39x	1.33x	1.18x
PEG	-	6.26x	-0.9x	0x	0x	-0x	-0.8x	0.3x
Capitalization / Revenue	2.96x	4.47x	4.11x	3.73x	2.74x	2.41x	2.42x	2.05x
EV / Revenue	7.15x	7.95x	7.43x	5.98x	5.93x	5.38x	6.14x	6.15x
EV / EBITDA	12x	14x	13.7x	10.5x	10.7x	9.85x	11.1x	11.1x
EV / EBIT	22.7x	18.2x	19.2x	13.9x	17.9x	15x	17.9x	17.9x
EV / FCF	9.9x	14.5x	13.7x	38.5x	31.2x	39.3x	37.4x	70.7x
FCF Yield	10.1%	6.89%	7.32%	2.6%	3.2%	2.54%	2.67%	1.41%
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%	5.37%	5.37%	5.37%
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	22.35	22.35	22.35
Nbr of stocks (in thousands)	180,439	201,892	226,670	246,320	254,562	257,653	-	-
Announcement Date	2/25/20	2/22/21	2/24/22	2/23/23	2/21/24	-	-	-

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.	13.37x	5.38x	9.85x	+5.37%	4.24B
ADANI GREEN ENERGY LIMITED	121.67x	26.76x	31.74x	-	33.77B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.39x	10.91x	14.1x	+2.07%	26.41B
EDP RENOVÁVEIS, S.A.	37.94x	9.85x	12.87x	+1.08%	18.53B
NEOEN	64.65x	15.18x	18.74x	+0.42%	6.57B
ENGIE BRASIL ENERGIA S.A.	9.31x	5.5x	7.7x	+6.18%	6.49B
ERG S.P.A.	16.74x	7.17x	10.07x	+3.98%	4.08B
CLEARWAY ENERGY, INC.	30.52x	7.66x	9.06x	+6.11%	3.35B
ENCAVIS AG	65.02x	9.43x	13.83x	-.--%	3.06B
Average	42.29x	10.87x	14.22x	+3.15%	11.83B
Weighted average by Cap.	59.05x	15.18x	18.89x	+2.43%