NOG
Northern Oil and Gas Inc
Price:  
31.26 
USD
Volume:  
2,741,603.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOG Intrinsic Value

83.60 %
Upside

What is the intrinsic value of NOG?

As of 2025-06-21, the Intrinsic Value of Northern Oil and Gas Inc (NOG) is 57.40 USD. This NOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.26 USD, the upside of Northern Oil and Gas Inc is 83.60%.

The range of the Intrinsic Value is 38.59 - 93.91 USD

Is NOG undervalued or overvalued?

Based on its market price of 31.26 USD and our intrinsic valuation, Northern Oil and Gas Inc (NOG) is undervalued by 83.60%.

31.26 USD
Stock Price
57.40 USD
Intrinsic Value
Intrinsic Value Details

NOG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.59 - 93.91 57.40 83.6%
DCF (Growth 10y) 44.98 - 103.77 65.10 108.2%
DCF (EBITDA 5y) 36.63 - 60.66 48.77 56.0%
DCF (EBITDA 10y) 43.71 - 76.75 58.84 88.2%
Fair Value 164.05 - 164.05 164.05 424.80%
P/E 31.50 - 55.19 41.61 33.1%
EV/EBITDA 14.39 - 42.22 26.79 -14.3%
EPV 26.38 - 59.77 43.07 37.8%
DDM - Stable 28.71 - 71.86 50.28 60.9%
DDM - Multi 32.63 - 67.44 44.32 41.8%

NOG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,085.36
Beta 1.33
Outstanding shares (mil) 98.70
Enterprise Value (mil) 5,362.28
Market risk premium 4.60%
Cost of Equity 12.61%
Cost of Debt 6.35%
WACC 9.79%