NORTHERN OIL & GAS, INC. (NOG)
Crude Petroleum & Natural Gas · Energy · $825M
Intrinsic Value (Consensus)
$7.57
Current Price
$7.80
Margin of Safety
-2.9%
2.9% Above Intrinsic Value
Value: $8
Price: $8
Valuation Model Estimates
Current Price: $7.80
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance