Valuation Northland Power Inc.

Stocks

Market Closed - Toronto S.E. 16:00:00 2026-11-11 EST			5-day change	1st Jan Change
22.79 ^CAD	+0.04%		+2.66%	+27.68%

10-15	Northland Power Reports Installation of All Turbines at Hai Long Offshore Wind Project	MT
10-15	Northland Power Inc. Installs All 73 Turbines At Hai Long Offshore Wind Project in Taiwan Strait	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,602	9,146	6,127	4,644	4,668	5,960	-	-
Change	-	6.32%	-33%	-24.21%	0.52%	27.68%	-	-
Enterprise Value (EV) ¹	15,562	14,651	13,240	11,157	10,883	12,992	12,160	11,847
Change	-	-5.86%	-9.63%	-15.73%	-2.46%	19.37%	-6.4%	-2.58%
P/E	46.3x	10.7x	-33.4x	17.4x	-28.6x	27.6x	15.2x	12.6x
PBR	3.12x	2.11x	1.47x	1.11x	1.15x	1.45x	1.34x	1.23x
PEG	-	0x	0x	-0x	0x	-0x	0.2x	0.6x
Capitalization / Revenue	4.11x	3.73x	2.74x	1.98x	1.92x	2.28x	2.18x	1.89x
EV / Revenue	7.43x	5.98x	5.93x	4.76x	4.47x	4.97x	4.46x	3.75x
EV / EBITDA	13.7x	10.5x	10.7x	8.84x	8.69x	8.76x	7.1x	6.62x
EV / EBIT	19.2x	13.9x	17.9x	13.7x	39x	14.2x	11.9x	10x
EV / FCF	50.6x	38.5x	31.2x	34.1x	28.5x	44.2x	33x	28.8x
FCF Yield	1.98%	2.6%	3.2%	2.94%	3.51%	2.26%	3.03%	3.47%
Dividend per Share ²	1.2	1.2	1.2	1.2	1.2	0.72	0.72	0.72
Rate of return	3.16%	3.23%	4.99%	6.7%	6.72%	3.16%	3.16%	3.16%
EPS ²	0.82	3.46	-0.72	1.03	-0.6248	0.825	1.499	1.808
Distribution rate	146%	34.7%	-167%	117%	-192%	87.3%	48%	39.8%
Net sales ¹	2,093	2,449	2,233	2,346	2,435	2,613	2,728	3,158
EBITDA ¹	1,137	1,398	1,240	1,262	1,253	1,484	1,712	1,788
EBIT ¹	808.6	1,051	741.2	812.9	279.4	917.6	1,022	1,184
Net income ¹	189.6	827.7	-175.2	271.8	-163.2	209.8	355.2	377.3
Net Debt ¹	6,960	5,505	7,113	6,513	6,215	7,032	6,200	5,887
Reference price ²	37.95	37.13	24.07	17.90	17.85	22.79	22.79	22.79
Nbr of stocks (in thousands)	226,670	246,320	254,562	259,426	261,502	261,502	-	-
Announcement Date	2/24/22	2/23/23	2/21/24	2/27/25	2/26/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORTHLAND POWER INC.	27.61x	4.97x	8.76x	3.16%	4.19B
ADANI POWER LIMITED	29.24x	6.91x	19.01x	-.--%	42.37B
NTPC LTD	14.48x	3.07x	11.3x	2.91%	34B
CGN POWER CO., LTD.	13.67x	6.42x	13.55x	3.2%	32.46B
HUANENG LANCANG RIVER HYDROPOWER INC.	23.4x	11.34x	16.34x	1.94%	30.45B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	26.52x	8.16x	13.29x	1.76%	29.83B
ADANI GREEN ENERGY LIMITED	86.52x	20.42x	23.85x	-.--%	25.45B
SDIC POWER HOLDINGS CO., LTD	17.13x	4.94x	9.78x	3.25%	18.63B
Average	29.82x	8.28x	14.48x	2.03%	27B
Weighted average by Cap.	29.05x	8.40x	15.41x	1.78%