NORTHERN OIL & GAS, INC. (NOG)
Crude Petroleum & Natural Gas · Energy · $2.1B
Intrinsic Value (Consensus)
$7.57
Current Price
$19.72
Margin of Safety
-61.6%
61.6% Above Intrinsic Value
Value: $8
Price: $20
Valuation Model Estimates
Current Price: $19.72
DCF (Discounted Cash Flow)
$180.39
Graham Number
$13.28
Earnings Power Value
$3.79
Relative Value (P/E)
$7.80
Dividend Discount Model
$5.42
Consensus Value
$7.57
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
50
Profitability
12/25
Strength
15/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 113%
Solid dividend yield (5.8%)
High free cash flow yield (72.2%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.39
- EPS (Forward)
- $0.40
- Book Value
- $20.10
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 1.8%
- Debt/Equity
- 113%
- Revenue Growth
- 103.7%
- Earnings Growth
- 2.0%
- Dividend Yield
- 5.8%
- Beta
- 1.00
Similar Stocks (Energy)
NCSMNCS Multistage Holdi...
$182.12+245.3%
ARECAmerican Resources C...
$7.22+232.7%
REPXRiley Exploration Pe...
$107.36+221.7%
SMSM Energy Co
$77.11+174.8%
TMCTMC the metals Co In...
$12.33+137.6%
Data last updated: 2026-06-16
Source: Yahoo Finance