As of 2025-11-09, the Intrinsic Value of Northern Oil and Gas Inc (NOG) is 59.88 USD. This NOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.61 USD, the upside of Northern Oil and Gas Inc is 177.10%.
The range of the Intrinsic Value is 40.36 - 97.89 USD
Based on its market price of 21.61 USD and our intrinsic valuation, Northern Oil and Gas Inc (NOG) is undervalued by 177.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.36 - 97.89 | 59.88 | 177.1% |
| DCF (Growth 10y) | 50.58 - 116.19 | 72.94 | 237.5% |
| DCF (EBITDA 5y) | 37.81 - 63.12 | 51.47 | 138.2% |
| DCF (EBITDA 10y) | 47.08 - 81.96 | 63.77 | 195.1% |
| Fair Value | 155.94 - 155.94 | 155.94 | 621.59% |
| P/E | 24.45 - 52.27 | 41.26 | 90.9% |
| EV/EBITDA | 16.16 - 48.25 | 30.67 | 41.9% |
| EPV | 28.36 - 63.41 | 45.89 | 112.3% |
| DDM - Stable | 26.34 - 66.38 | 46.36 | 114.5% |
| DDM - Multi | 33.53 - 69.18 | 45.46 | 110.4% |
| Market Cap (mil) | 2,108.92 |
| Beta | 1.31 |
| Outstanding shares (mil) | 97.59 |
| Enterprise Value (mil) | 4,449.01 |
| Market risk premium | 4.60% |
| Cost of Equity | 13.02% |
| Cost of Debt | 6.35% |
| WACC | 9.36% |