Fair Value Calculator Fair Value Calculator
EN DE

Northern Ocean Ltd (NTNOF) Fair Value & Analysis

Energy · US · Market cap $356M

NO Northern Ocean Ltd logo Northern Ocean Ltd NTNOF · US
Price$0.8200
Fair Value$0.7600
Upside-7.3%
Quality37/100
Watch Northern Ocean Ltd for free, get notified when fair value or trend changes. Watch for free
Evidence: Low Range $0.5700 – $0.7600 📤 Share as image

Fair value as of: Jul 19, 2026

From 2 valuation models · updated 4 days ago

Fair value updated Jul 19, 2026, revised from $2.05 to $0.7600 (−62.9%) since Jun 24, 2026.

Price vs Fair Value (12 months)

$0.8200 $0.5570 Fair Value $0.7600 Jul 2025 Jul 2026

12‑month range $0.5570 – $0.8200 · fair‑value band $0.5700 – $0.7600 · the $0.8200 price screens above the $0.7600 fair value. As of Jul 19, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Northern Ocean Ltd (NTNOF) currently trades at $0.8200, while our model-based Fair Value estimate is $0.7600, implying the stock looks roughly 7.3% fairly valued today. We read business quality at 37/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, Northern Ocean Ltd generated revenue of $229M at a net margin of -50.0%. Revenue declined 77.2% year over year. It earns a return on equity of -30.4%. Net debt stands at $62.5M. Fundamentals as of Jul 19, 2026

Our scenario range runs from $0.5700 (bear case) to $0.7600 (bull case); at $0.8200, the current price sits above that range. The share trades about 38% below its 52-week high and 47% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -32% fair-value upside, at -7%, NTNOF screens cheaper than that median.

Key figures & financial health

Revenue (TTM) $229M
Revenue growth (YoY) -77.2%
Net margin -50.0%
Return on equity -30.4%
Free cash flow −$53.4M FY2025
Operating margin -176%
More key figures
EPS (TTM) $-0.3800
Net debt $62.5M FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 19, 2026. TTM = trailing twelve months.

About the company

Northern Ocean Ltd. provides offshore contract drilling services for the oil and gas industry worldwide. The company owns and operates one semi-submersible rig. It also invests in power generation solutions. The company offers integrated drilling services, including rig preparation, mobilization, demobilization, and add-on services. The company was incorporated in 2017 and is based in Hamilton, Bermuda.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Northern Ocean Ltd reported revenue of $279M in FY2025 versus $67.8M in FY2021, a compound +42.5%/yr. Reported net income was −$103M in FY2025.

Revenue +42.5%/yr
FY21 $67.8M
FY22 $21.7M
FY23 $235M
FY24 $264M
FY25 $279M
Net income
FY21 −$11.0M
FY22 −$92.9M
FY23 −$70.9M
FY24 −$65.7M
FY25 −$103M

Is NTNOF fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "Northern Ocean Ltd Fair Value". https://www.fairvalue-calculator.com/stock/NTNOF

Similar stocks

10 more Oil & Gas Drilling stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Noble Corporation NE $41.95 $23.09 -45%
Sinopec Oilfield Service Corporation 600871 ¥2.16 ¥0.7200 -67%
Transocean Ltd RIG $6.01 $3.18 -47%
Valaris Limited VAL $88.98 $60.91 -32%
Patterson-UTI Energy, Inc PTEN $11.51 $10.29 -11%
Helmerich & Payne, Inc HP $39.37 $30.51 -23%
Seadrill Limited SDRL $39.89 $25.17 -37%
Odfjell Drilling Ltd ODFJF $8.77 $9.75 +11%
Nabors Industries Ltd NBR $101.63 $182.96 +80%
Borr Drilling Limited BORR kr 46.80 kr 24.50 -48%

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Northern Ocean Ltd (NTNOF) undervalued?
As of Jul 19, 2026, our model estimates a fair value of $0.7600 versus a price of $0.8200, about −7% (fairly valued). Model-based estimate, not financial advice.
What is the fair value of NTNOF?
Our model-based fair value for Northern Ocean Ltd is $0.7600 (as of Jul 19, 2026), built from audited fundamentals. The current price is $0.8200.
What is the quality score of NTNOF?
Northern Ocean Ltd has a Quality Score of 37/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Northern Ocean Ltd (NTNOF)?
Northern Ocean Ltd reported trailing-twelve-month revenue of about $229M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of NTNOF?
The net profit margin of Northern Ocean Ltd is about -50.0%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Unlock the full Northern Ocean Ltd analysis, and try Pro free

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.