As of 2024-12-14, the Intrinsic Value of Northern Oil and Gas Inc (NOG) is
95.52 USD. This NOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.71 USD, the upside of Northern Oil and Gas Inc is
134.60%.
The range of the Intrinsic Value is 74.28 - 129.97 USD
95.52 USD
Intrinsic Value
NOG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
74.28 - 129.97 |
95.52 |
134.6% |
| DCF (Growth 10y) |
94.77 - 161.12 |
120.18 |
195.2% |
| DCF (EBITDA 5y) |
61.85 - 89.13 |
75.73 |
86.0% |
| DCF (EBITDA 10y) |
84.53 - 123.06 |
102.79 |
152.5% |
| Fair Value |
209.72 - 209.72 |
209.72 |
415.16% |
| P/E |
38.76 - 97.17 |
61.64 |
51.4% |
| EV/EBITDA |
22.11 - 61.16 |
39.29 |
-3.5% |
| EPV |
0.62 - 8.92 |
4.77 |
-88.3% |
| DDM - Stable |
44.25 - 90.19 |
67.22 |
65.1% |
| DDM - Multi |
68.76 - 111.71 |
85.32 |
109.6% |
NOG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,064.08 |
| Beta |
0.83 |
| Outstanding shares (mil) |
99.83 |
| Enterprise Value (mil) |
5,982.82 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.32% |
| Cost of Debt |
5.85% |
| WACC |
9.60% |