NWPX Infrastructure, Inc.

NWPX Infrastructure, Inc.

NWPXยทNASDAQ

$119.70

-0.017%
IndustrialsManufacturing - Metal Fabrication

NWPX Infrastructure, Inc., together with its subsidiaries, engages in the manufacture and sale of water-related infrastructure products in North America and Canada. It operates through two segments, Engineered Steel Pressure Pipe (SPP) and Precast Infrastructure and Engineered Systems (Precast). The SPP segment provides large-diameter and high-pressure steel pipeline systems for use in water infrastructure applications, which are primarily related to drinking water systems. Its products are also used for hydroelectric power systems, wastewater systems, seismic resiliency, and other applications. In addition, this segment makes products for industrial plant piping systems and certain structural applications. The Precast segment offers stormwater and wastewater technology products, precast, and reinforced concrete products, including reinforced concrete pipe, manholes, box culverts, vaults and catch basins, pump lift stations, oil water separators, biofiltration units, steel casing pipes, and bar-wrapped concrete cylinder pipes, as well as pipeline system joints, fittings, specialized components, and other environmental and engineered solutions. The company sells its water infrastructure products under the ParkUSA, Geneva Pipe and Precast, Permalok, and Northwest Pipe Company brands primarily to installation contractors. The company was formerly known as Northwest Pipe Company and changed its name to NWPX Infrastructure, Inc. in June 2025. NWPX Infrastructure, Inc. was incorporated in 1966 and is headquartered in Vancouver, Washington.

At a Glance

Live Snapshot
Market Cap$1.15B
EPS3.6200
P/E Ratio33.07
Earnings Date08/06/2026
NWPX Infrastructure, Inc.

NWPX Infrastructure, Inc. Fair Value Envelope

NWPX ยท NASDAQ

Our analysis suggests that NWPX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $119.7, this represents a potential HIDDEN relative to our calculated worth for NWPX Infrastructure, Inc..

Intrinsic Value
Current Price: $119.7

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$15.1B
+ Cash & Equivalents$2.3M
Firm Value$15.1B
- Debt$102.8M
Equity Value$15.0B
/ Shares Outstanding9,609,651B
DCF Value$1.6K
UNDERVALUED BY 1201%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$92.5M
$127.3M
$175.0M
$240.7M
$331.0M
$455.2M
$626.1M
$861.0M
$1.2B
$1.6B
Maintenance CapEx
-$5.5M
-$7.6M
-$10.5M
-$14.4M
-$19.9M
-$27.3M
-$37.6M
-$51.6M
-$71.0M
-$97.7M
Owner Earnings
$87.0M
$119.6M
$164.5M
$226.3M
$311.2M
$427.9M
$588.5M
$809.4M
$1.1B
$1.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$80.5M
$102.6M
$130.6M
$166.3M
$211.8M
$269.7M
$343.4M
$437.3M
$556.9M
$709.1M
Terminal Value represents 80.0% of Enterprise Value