Northern Oil & Gas Inc (NOG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Northern Oil & Gas Inc stock $25.12, price $22.84, upside +10.0%, quality 18 out of 100. Rating: fairly valued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range $11.10 – $37.92 · fair‑value band $25.12 – $37.51 · the $22.84 price screens below the $25.12 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Northern Oil & Gas in your weekly email
Every Wednesday you see whether Northern Oil & Gas is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Northern Oil and Gas, Inc., an independent energy company, engages in the acquisition, exploration, exploitation, development, and production of crude oil and natural gas properties in the United States. Northern Oil and Gas, Inc. was founded in 2006 and is headquartered in Minnetonka, Minnesota.
Stock analysis
Northern Oil & Gas Inc (NOG) currently trades at $22.84, while our model-based Fair Value estimate is $25.12, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of $57.56 per share, and 15 of the 25 models we run sit above the $22.84 price.
Bear case: the Growth Earnings group reads lowest at $11.62, and 10 of the 25 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $25.12 (bear) to $37.51 (bull), the price of $22.84 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 18/100 (below-average quality), in the Energy sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Northern Oil & Gas Inc reported revenue of $2.1B in FY2025 versus $975M in FY2021, a compound +21.1%/yr. Reported net income was $38.8M in FY2025, compounding +57.1%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap $2.5B Mid · P/S ratio 1.09 · EPS (TTM) $−4.57 · Dividend yield 7.9% · Net margin −21.2% · Return on equity −23.1% · Return on assets (EBIT) 17.2% (5-year average) · Operating margin −11.6%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 13 out of 100 (low confidence).
What moves the price
The share trades about 21% below its 52-week high and 34% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at 10% fair-value upside, at 10%, NOG screens cheaper than that median.
Fair Value models
Bear$25.12Fair Value $25.12Bull$37.51
Price $22.84 · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
In the last 6 months, one officer or director bought shares worth $499,744, on Jun 22, 2026.
BuyBahram AkradiDirector25,760 shares at $19.40$499,744Jun 22, 2026
BuyRoy Ernest EasleyDirector25,000 shares at $24.03$600,700Dec 11, 2025
Plus 12 other filings such as grants, option exercises or tax withholding. They are not market purchases or sales.
Sales are often planned (taxes, diversification, 10b5-1 plans). Purchases with their own money are seen as the stronger sign. For information only: not part of the quality score or Fair Value.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−3.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+1.8%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+45.2%
Start year 2020 (pandemic). Over 10 years: +26.3% a year
Revenue growth 17 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+45.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: adjusted.
+51.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+43.1%
Dividend (yield on the price)7.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.31.0% vs −34.5%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−260% → 29%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 9.7%/yr over ~10Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+8.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+11.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +5.7% a year for the price and +8.8% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (99 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
AI conclusion: The non-operated acquisition model offers potential for steadier free cash flow, yet thin differentiation, modest returns on capital and elevated debt constrain resilience amid commodity exposure.
Main risk: Recent gas price weakness triggers hedging losses that pressure reported figures and undermine the steadiness of free cash flow in the non-operated model.
NOG is ramping up its ground game acquisitions across multiple basins while gearing up to release third quarter results on November 5. Recent gas price weakness has already shown up in hedging losses that pressure reported figures. Will the non-operated model generate steadier free cash flow than the swings in commodity prices imply?
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Oil & Gas E&P · 239 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score18 · Bottom 25%
Fair Value upside+10.0% · Above median
Profitability
Return on assets0.7% · Below median
Net margin (12 months)−21.2% · Bottom 25%
Operating margin (12 months)−11.6% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)43.7% · Above median
Dividend yield (12 months)7.9% · Top 25%
Balance sheet
Debt / equity1.13× · Highest 25%
Valuation Multiplesvs Oil & Gas E&P median · lower = cheaper
P/B1.16× · Cheaper than median
P/S (12 months)1.12× · Cheapest 25%
Price / free cash flow (fiscal year)9.8× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Northern Oil & Gas Inc Fair Value". https://www.fairvalue-calculator.com/stock/NOG
Frequently asked questions
Is Northern Oil & Gas Inc (NOG) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of $25.12 versus a price of $22.84, about +10% upside (fairly valued).
What is the fair value of NOG?
Our model-based fair value for Northern Oil & Gas Inc is $25.12 (as of Nov 8, 2026), built from audited fundamentals. The current price: $22.84.
What is the quality score of NOG?
Northern Oil & Gas Inc has a Quality Score of 18/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Northern Oil & Gas Inc (NOG)?
Our model-based price target is the fair value of $25.12 (as of Nov 8, 2026) from 25 valuation models. Cautious scenario $25.12, optimistic scenario $37.51. It is a calculation from audited fundamentals, not an analyst target.
What is the Northern Oil & Gas Inc stock forecast for 2026?
Our models put fair value at $25.12, about +10% upside versus a price of $22.84 (fairly valued). Cautious scenario $25.12, optimistic scenario $37.51. The calculation is refreshed regularly with new filings.
What is the revenue of Northern Oil & Gas Inc (NOG)?
Northern Oil & Gas Inc reported trailing-twelve-month revenue of about $2.2B (latest available figure, as of Nov 8, 2026).
Does Northern Oil & Gas Inc pay a dividend?
Northern Oil & Gas Inc currently shows a dividend yield of 7.88% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Northern Oil & Gas Inc (NOG) and when is the ex-dividend date?
Northern Oil & Gas Inc pays a dividend of $1.80 per share a year, a dividend yield of 7.9%. The next ex-dividend date is Dec 30, 2026. A dividend has been paid every year since at least 2021. Free cash flow covers the dividend 1.33 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Northern Oil & Gas Inc (NOG)?
For today's price to be fair in a discounted-cash-flow model, Northern Oil & Gas Inc would have to grow free cash flow by +8.2 % per year for five years (discount rate 9.4 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +45.3 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of NOG use?
Our models discount Northern Oil & Gas Inc at 9.4 %: a base by market capitalisation (mid), damped by beta 0.86, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Northern Oil & Gas Inc that is +8.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.4 %) and the same formula as our fair value.
How much growth has Northern Oil & Gas Inc (NOG) delivered so far?
Over the past 5 years revenue at Northern Oil & Gas Inc grew +45.3 % a year. The price currently implies free-cash-flow growth of +8.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Northern Oil & Gas Inc (NOG) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Northern Oil & Gas Inc (+8.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Northern Oil & Gas Inc (NOG)?
The free-cash-flow yield on the price is 10.24 %: that much free cash flow Northern Oil & Gas Inc produces per unit of market value. When it exceeds the discount rate of our models (9.4 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Northern Oil & Gas Inc (NOG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Northern Oil & Gas Inc it is $25.12 per share (as of Nov 8, 2026), against a price of $22.84. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Northern Oil & Gas Inc stock overvalued or undervalued in 2026?
As of Nov 8, 2026, NOG trades below its calculated fair value: price $22.84, fair value $25.12, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NOG?
No. The price is what the market pays today ($22.84); the fair value is what the company's own numbers justify ($25.12). For Northern Oil & Gas Inc the two are $2.28 per share apart. That gap is exactly why we show both numbers side by side.
How much is Northern Oil & Gas Inc worth?
The market values Northern Oil & Gas Inc at about $2.5B (market capitalisation, as of Nov 8, 2026). Per share that is $22.84; our models calculate a fair value of $25.12 per share.
What do the bullish and bearish scenarios say about NOG?
Our models span a range for Northern Oil & Gas Inc: cautious scenario $25.12, base $25.12, optimistic $37.51 per share (as of Nov 8, 2026, price $22.84). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the PEG ratio of NOG?
The PEG ratio of Northern Oil & Gas Inc is 7.35 (P/E divided by earnings growth, as of Nov 8, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Northern Oil & Gas Inc (NOG)?
Balance-sheet figures for Northern Oil & Gas Inc (as of Nov 8, 2026): return on equity −23.1%, debt of 1.13 per unit of equity. They feed the Quality Score of 18/100, which measures business quality independently of the share price.
How far is NOG from its 52-week high?
Northern Oil & Gas Inc trades at $22.84, about 21% below its 52-week high of $29.08 and 34% above the low of $17.03 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $25.12 is for.
Which stocks are comparable to Northern Oil & Gas Inc?
From the same area (Energy) we also value ConocoPhillips explores for,, CNOOC Limited, Canadian Natural Resources Limited, EOG Resources, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Northern Oil & Gas Inc stock attractive at the current price?
The data as of Nov 8, 2026: price $22.84, calculated fair value $25.12 (+10%), Quality Score 18/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NOG calculated?
We run Northern Oil & Gas Inc through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of $25.12 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Northern Oil & Gas Inc currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Northern Oil & Gas Inc (NOG)?
The closing price on Nov 6, 2026 was $22.84. Our model-based fair value is $25.12, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Northern Oil & Gas Inc right now?
The price is below even our cautious bear case ($25.12). The market is more pessimistic than our downside scenario. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Key figures of Northern Oil & Gas Inc
How large is the market capitalisation of Northern Oil & Gas Inc (NOG)?
The market capitalisation of Northern Oil & Gas Inc is $2.5B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Northern Oil & Gas Inc (NOG)?
The price-to-sales ratio of Northern Oil & Gas Inc is 1.09 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Northern Oil & Gas Inc (NOG)?
Earnings per share at Northern Oil & Gas Inc are $−4.57. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Northern Oil & Gas Inc (NOG)?
The dividend yield of Northern Oil & Gas Inc is 7.9%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Northern Oil & Gas Inc (NOG)?
The net margin of Northern Oil & Gas Inc is −21.2% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Northern Oil & Gas Inc (NOG)?
The return on equity (ROE) of Northern Oil & Gas Inc is −23.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Northern Oil & Gas Inc (NOG)?
On an EBIT basis the return on assets of Northern Oil & Gas Inc is 17.2% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Northern Oil & Gas Inc (NOG)?
The operating margin of Northern Oil & Gas Inc is −11.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Northern Oil & Gas Inc (NOG)?
Revenue at Northern Oil & Gas Inc is growing +43.7% versus a year earlier (3y avg +1.8%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Northern Oil & Gas Inc (NOG)?
Earnings per share at Northern Oil & Gas Inc are growing +119% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Northern Oil & Gas Inc (NOG) carry?
The net debt of Northern Oil & Gas Inc is $2.4B (fiscal year 2025, ≈ 9.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Northern Oil & Gas Inc in the live analysis
One click puts Northern Oil & Gas Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 8, 2026