NWF Group Valuation

Q: What is the Fair Price of NWFF.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

NWFF.F ($2.77) is trading above our estimate of [[fair value]] ($1.12)

Is NWFF.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of NWFF.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: NWFF.F ($2.77) is trading above our estimate of fair value ($1.12)

Significantly Below Fair Value: NWFF.F is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for NWFF.F?

Key metric: As NWFF.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for NWFF.F. This is calculated by dividing NWFF.F's market cap by their current earnings.
What is NWFF.F's PE Ratio?
PE Ratio	7x
Earnings	UK£18.20m
Market Cap	UK£127.97m

NWFF.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.2x
Enterprise Value/EBITDA	5.5x
PEG Ratio	-0.4x

Price to Earnings Ratio vs Peers

How does NWFF.F's PE Ratio compare to its peers?

The above table shows the PE ratio for NWFF.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	17.6x
DLNG Dynagas LNG Partners	7x	n/a	US$154.4m
MMLP Martin Midstream Partners	37.3x	43.8%	US$158.0m
GASS StealthGas	3.1x	-14.2%	US$207.9m
SLNG Stabilis Solutions	23x	n/a	US$90.0m
NWFF.F NWF Group	7x	-16.3%	US$128.0m

Price-To-Earnings vs Peers: NWFF.F is expensive based on its Price-To-Earnings Ratio (7x) compared to the peer average (5x).

Price to Earnings Ratio vs Industry

How does NWFF.F's PE Ratio compare vs other companies in the US Oil and Gas Industry?

3 Companies	Price / Earnings	Estimated Growth	Market Cap
AXAS Abraxas Petroleum	0.09x	n/a	US$10.27m
BYRO.F Byron Energy	0.03x	-10.3%	US$312.17k
USOP.Y U.S. Oil and Gas	n/a	n/a	US$6.00

No more companies available in this PE range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: NWFF.F is good value based on its Price-To-Earnings Ratio (7x) compared to the US Oil and Gas industry average (7.6x).

Price to Earnings Ratio vs Fair Ratio

What is NWFF.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

NWFF.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	7x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate NWFF.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

SM Energy

US$5.0b

An independent energy company, engages in the acquisition, exploration, development, and production of oil, gas, and natural gas liquids in the state of Texas.

US$43.33

-1.6%

14.0%

Aker BP

NOK 145.2b

Explores for, develops, and produces oil and gas on the Norwegian Continental Shelf.

AKRB.F

NOK 21.23

6.8%

-27.4%

ProPetro Holding

US$780.2m

Operates as an integrated oilfield services company.

PUMP

US$7.58

-6.4%

-18.8%