Northern Oil and Gas Inc
NYSE:NOG

Watchlist Manager
Northern Oil and Gas Inc Logo
Northern Oil and Gas Inc
NYSE:NOG
Watchlist
Price: 21.69 USD -4.03% Market Closed
Market Cap: 2.1B USD

Intrinsic Value

The intrinsic value of one NOG stock under the Base Case scenario is 45.84 USD. Compared to the current market price of 21.69 USD, Northern Oil and Gas Inc is Undervalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NOG Intrinsic Value
45.84 USD
Undervaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Northern Oil and Gas Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NOG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NOG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Northern Oil and Gas Inc.

Explain Valuation
Compare NOG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NOG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Northern Oil and Gas Inc

Current Assets 542.5m
Cash & Short-Term Investments 31.6m
Receivables 350.6m
Other Current Assets 160.2m
Non-Current Assets 5B
PP&E 4.9B
Other Non-Current Assets 12.4m
Current Liabilities 495.3m
Accounts Payable 160.3m
Accrued Liabilities 334.5m
Other Current Liabilities 578k
Non-Current Liabilities 2.8B
Long-Term Debt 2.3B
Other Non-Current Liabilities 408.6m
Efficiency

Free Cash Flow Analysis
Northern Oil and Gas Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Northern Oil and Gas Inc

Revenue
2.4B USD
Cost of Revenue
-613.4m USD
Gross Profit
1.8B USD
Operating Expenses
-920m USD
Operating Income
847.2m USD
Other Expenses
-666m USD
Net Income
181.2m USD
Fundamental Scores

NOG Profitability Score
Profitability Due Diligence

Northern Oil and Gas Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional 3Y Average ROIC
Exceptional Operating Margin
Strong 3Y Average Operating Margin
60/100
Profitability
Score

Northern Oil and Gas Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

NOG Solvency Score
Solvency Due Diligence

Northern Oil and Gas Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Low Altman Z-Score
34/100
Solvency
Score

Northern Oil and Gas Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NOG Price Targets Summary
Northern Oil and Gas Inc

Wall Street analysts forecast NOG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NOG is 33.05 USD with a low forecast of 25.25 USD and a high forecast of 54.6 USD.

Lowest
Price Target
25.25 USD
16% Upside
Average
Price Target
33.05 USD
52% Upside
Highest
Price Target
54.6 USD
152% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 17, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for NOG is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NOG Insider Trading
Buy and sell transactions by insiders

NOG News

Other Videos
What is the Intrinsic Value of one NOG stock?

The intrinsic value of one NOG stock under the Base Case scenario is 45.84 USD.

Is NOG stock undervalued or overvalued?

Compared to the current market price of 21.69 USD, Northern Oil and Gas Inc is Undervalued by 53%.

Back to Top