Deal Flow
Letter · prints on one page
Transaction tear sheetData as of Nov 7, 2026
M&A · Energy · Electric & Other Services Combined

Black Hills Corp to acquire NorthWestern Energy Group, Inc.

Announced Aug 19, 2025 · Pending Feb 6, 2026

Deal value—
Premium—To unaffected price
EV / Adj. EBITDA—
ConsiderationAll stock

Transaction

Acquirer
Black Hills Corp (BKH)
Target
NorthWestern Energy Group, Inc. (NWE)
Buyer type
Strategic
Offer price per share
—
Enterprise value
—
Status
Pending Feb 6, 2026

Deal protections

Break fee (target pays)
—
Reverse fee (buyer pays)
—
Go-shop
No-shop
Financing
No financing condition

Advisors

To the acquirer
Goldman Sachs
To the target
Greenhill

Sector context · Energy

Comparable deals
39 in the prior 24 months
Premium
Sector median 19.0%
EV / Adj. EBITDA
Sector median 8.5x
Break fee
Sector median 3.0%

Timeline

  1. AnnouncedAug 19, 2025
  2. Proxy filedFeb 6, 2026
  3. Definitive proxyFeb 6, 2026
  4. Shareholder votePending
  5. ClosedPending

Valuation · fairness opinions

Discounted cash flowGoldman Sachs$57.47$70.58
Discounted cash flowGoldman Sachs$57.91$68.81
Discounted cash flowGoldman Sachs$61.45$74.00
Future share priceGoldman Sachs$57.39$66.44
Future share priceGoldman Sachs$53.68$61.99
Analyst price targetsGreenhill$56.00$69.00
Analyst price targetsGreenhill$57.00$76.00

Implied value per NorthWestern Energy Group, Inc. share by analysis, from Goldman Sachs and Greenhill · DCF discount rate 6%–6.75%.

Sources
  • 8-K (EX-99.1) · Aug 19, 2025
  • 8-K (EX-99.1) · Aug 19, 2025
  • 8-K (EX-99.1) · Aug 19, 2025
  • 8-K (EX-99.1) · Aug 19, 2025
  • 425 (EX-99.1) · Aug 19, 2025

Adj. EBITDA is operating income + D&A + impairment, restructuring, deal costs and stock compensation, less any large gain on a sale, last twelve months, from the target's filings. Calculated by Castle, so it can differ from a bank's adjusted figure.

Prepared with Castle from public SEC EDGAR filings. Figures are extracted automatically; verify against the source documents. Not investment advice.