EN DE

NPI.TO (NPI) Fair Value & Analysis

Utilities · CA · Market cap C$5.8B (≈ $4.2B) · ISIN CA6665111002

What is NPI.TO really worth?

NT NPI.TO NPI · TO
PriceC$20.42
Fair ValueC$32.97
Upside+61.5%
Quality48/100

Below-average quality, trading 38% below our fair value of C$32.97.

Watch NPI.TO for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Moderate debt · generates free cash flow
Ranks above peers (9/14)

Risks

!Mixed Growth (revenue 5y +3.4 %/yr)
!Loss-making · -5.5% net margin
!Moderate moat 45/100
!Evidence only medium, so the estimate is less certain
!Weak on balance sheet: 25 out of 100

For context

·5.09% dividend yield
Evidence: Medium Range C$18.51 – C$32.97

Fair value as of: Sep 2, 2026

From 16 valuation models · updated 2 days ago

Share price −5.9% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.

Price vs Fair Value (5 years)

C$35.86 C$15.29 Fair Value C$32.97 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 2, 2026.

How to read this chart

60‑month range C$15.29 – C$35.86 · fair‑value band C$18.51 – C$32.97 · the C$20.42 price screens below the C$32.97 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 2, 2026.

Full chart & analysis →

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

Analysis

NPI.TO (NPI) currently trades at C$20.42, while our model-based Fair Value estimate is C$32.97, implying the stock looks roughly 38.1% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Utilities sector. Bull case: the DCF Models group reads highest at a median of C$29.54 per share, and 9 of the 16 models we run sit above the C$20.42 price. Bear case: the Earnings-Based group reads lowest at C$7.84, and 7 of the 16 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, NPI.TO generated revenue of C$2.6B at a net margin of −5.5%. Revenue grew 16.4% year over year. It earns a return on equity of −1.3%. Net debt stands at C$6.5B. Fundamentals as of Sep 2, 2026

Our scenario range runs from C$18.51 (bear case) to C$32.97 (bull case); at C$20.42, 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 20% below its 52-week high and 31% above its 52-week low, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at −12% fair-value upside, at 61%, NPI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF C$27.01 C$67.82 C$139.07 74
Growth DCF C$26.15 C$62.06 C$121.67 73
5Y EBITDA Exit C$22.10 C$56.03 C$99.28 71
All 16 models by family
DCF Models
FCF DCF C$27.01 C$67.82 C$139.07 74
Owner Earnings C$0.2500 C$18.14 C$49.36 65
5Y Revenue Exit C$5.81 C$21.41 C$41.95 67
5Y EBITDA Exit C$22.10 C$56.03 C$99.28 71
10Y Revenue Exit C$12.09 C$29.54 C$55.48 63
10Y EBITDA Exit C$23.34 C$54.78 C$103.82 64
Earnings-Based
EPV C$3.96 C$7.84 C$11.18 70
Dividend Discount
Gordon GGM C$9.82 C$19.56 C$29.62 67
DDM Multi-Stage C$9.82 C$16.91 C$20.65 67
Multiples
EV/EBIT C$13.17 C$24.44 C$35.70 63
EV/EBITDA C$22.75 C$37.21 C$51.67 66
EV/Revenue C$2.66 C$9.64 50
Asset-Based
NCAV (Graham) C$7.77 C$10.41 C$15.53 54
Growth DCF
Growth DCF C$26.15 C$62.06 C$121.67 73
Rev-Margin DCF C$5.81 C$21.44 C$42.34 67
Economic Profit
ROIC Compounder C$3.96 C$7.84 C$11.18 70

Widest divergence: DCF Models (C$29.54) versus Earnings-Based (C$7.84). Highest evidence: FCF DCF (74).

Notify me when NPI reaches fair value

Put NPI on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/S ratio 2.33 TTM
EPS (TTM) C$−0.5700
Dividend yield 5.1%
Net margin −6.7% FY2025
Return on equity −1.3% TTM
Return on assets (EBIT) 6.9% avg 5y
More key figures
Profitability
Operating margin 46.2% TTM
Growth
Revenue (TTM) C$2.6B TTM
Revenue growth (YoY) +16.4% 3y avg −0.2%
EPS growth (YoY) +31.9%
Balance sheet & cash flow
Free cash flow C$977M FY2025
Net debt C$6.5B FY2025 · ≈ 6.7 yrs of FCF

Figures from reported company fundamentals · as of Sep 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 45

Profitability 7
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 17
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 68
Calm price path (market factor)
Momentum 33
Price trend over the last 3–12 months (market factor)
52W Momentum 39
Distance to the 52-week high (market factor)
Net Issuance 56
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Northland Power Inc. operates as a power producer in Canada, the Netherlands, Germany, Colombia, Spain, the United States, and internationally. The company produces electricity from renewable resources, such as offshore and onshore wind; solar; natural gas; and battery energy storage for sale under power purchase agreements and other revenue arrangements.

Full company description

Northland Power Inc. operates as a power producer in Canada, the Netherlands, Germany, Colombia, Spain, the United States, and internationally. The company produces electricity from renewable resources, such as offshore and onshore wind; solar; natural gas; and battery energy storage for sale under power purchase agreements and other revenue arrangements. As of December 31, 2025, it owned or had a net economic interest in 3,014 MW of power-producing facilities with a total gross operating capacity of approximately 3,498 MW and a regulated utility. The company was founded in 1987 and is headquartered in Toronto, Canada.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

NPI.TO reported revenue of C$2.4B in FY2025 versus C$2.1B in FY2021, a compound +3.9%/yr. Reported net income was −C$163M in FY2025.

Growth Quality 42/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$2.4B
Latest YoY
+3.8%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−0.2%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.4%
Avg. revenue growth/yr (27Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.0%
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue +3.9%/yr
FY21 C$2.1B
FY22 C$2.4B
FY23 C$2.2B
FY24 C$2.3B
FY25 C$2.4B
Net income
FY21 C$190M
FY22 C$828M
FY23 −C$175M
FY24 C$272M
FY25 −C$163M

Watch NPI: get an alert when its fair value changes →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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). "NPI.TO Fair Value". https://www.fairvalue-calculator.com/stock/NPI

Recent news

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

Peer Group

Utilities - Renewable · 213 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 48 · Above median
Fair Value upside +62% · Top 25%
Return on assets 4% · Top 25%
Net margin (TTM) −6% · Bottom 25%
Operating margin (TTM) 46% · Top 25%
Revenue growth 16% · Above median
Dividend yield (TTM) 5.1% · Top 25%
Debt / equity 1.50× · Higher than median

Valuation Multiples vs Utilities - Renewable median · lower = cheaper

P/B 1.03× · Cheaper than median
P/S (TTM) 1.65× · Cheaper than median
P/FCF 4.3× · Pricier than median
EV/EBITDA 6.0× · Cheaper than median
PEG 2.57× · Pricier than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 6
FUTURE82 · sector 0
PAST0 · sector 14
HEALTH25 · sector 68
DIVIDEND100 · sector 44

Insider activity: 45/100

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

Similar stocks

10 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate (as of Sep 2, 2026).

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥27.96 ¥25.13 −10%
Ørsted A/S ORSTED kr 139.25 kr 31.40 −77%
Huaneng Lancang River Hydropower Inc 600025 ¥9.79 ¥5.57 −43%
Adani Green Energy Limited ADANIGREEN ₹1,319 ₹169.61 −87%
AXIA Energia SA AXIAP $10.74 $9.49 −12%
VERBUND AG OEWA €57.00 €66.19 +16%
BEP BEP $31.27 $70.40 +125%
BEPUN BEPUN C$45.05 C$42.83 −5%
Fortum Oyj FORTUM €19.80 €13.55 −32%
China Longyuan Power Group 001289 ¥15.92 ¥7.55 −53%

Compare NPI.TO 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is NPI.TO (NPI) overvalued or undervalued?
As of Sep 2, 2026, our model estimates a fair value of C$32.97 versus a price of C$20.42, about +61% upside (undervalued).
What is the fair value of NPI?
Our model-based fair value for NPI.TO is C$32.97 (as of Sep 2, 2026), built from audited fundamentals. The current price: C$20.42.
What is the quality score of NPI?
NPI.TO has a Quality Score of 48/100. 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 NPI.TO (NPI)?
NPI.TO reported trailing-twelve-month revenue of about C$2.6B (latest available figure, as of Sep 2, 2026).
What is the net profit margin of NPI?
The net profit margin of NPI.TO is about −5.5%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does NPI.TO pay a dividend?
NPI.TO currently shows a dividend yield of about 5.09% relative to its recent price (as of Sep 2, 2026).
Free · no account needed

Watch NPI.TO in the live analysis

One click puts NPI.TO on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.