NOG
Northern Oil and Gas Inc
Price:  
40.32 
USD
Volume:  
1,077,046.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NOG Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Northern Oil and Gas Inc (NOG) is 90.99 USD. This NOG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.32 USD, the upside of Northern Oil and Gas Inc is %.

The range of the Intrinsic Value is 66.71 - 136.05 USD

40.32 USD
Stock Price
90.99 USD
Intrinsic Value
Intrinsic Value Details

NOG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.71 - 136.05 90.99 125.7%
DCF (Growth 10y) 76.47 - 150.51 102.52 154.3%
DCF (EBITDA 5y) 49.61 - 79.79 64.11 59.0%
DCF (EBITDA 10y) 63.50 - 101.00 80.56 99.8%
Fair Value 147.03 - 147.03 147.03 264.66%
P/E 34.93 - 54.58 44.82 11.2%
EV/EBITDA 16.09 - 52.71 32.32 -19.8%
EPV 4.94 - 17.96 11.45 -71.6%
DDM - Stable 39.57 - 98.99 69.28 71.8%
DDM - Multi 57.16 - 115.48 76.88 90.7%

NOG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,074.74
Beta 0.34
Outstanding shares (mil) 101.06
Enterprise Value (mil) 5,981.00
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 6.08%
WACC 7.64%