Northern Oil and Gas, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
14.0% vs price
Base Case (Median)
80.1% vs price
Bull Case (75th pct.)
200.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12.25 | -52.0% | High (40%) |
| EV/EBITDA | $107.45 | 320.9% | Medium (20%) |
| Earnings Power Value | $45.97 | 80.1% | Medium (50%) |
Based on 3 out of 8 methods, NOG appears undervalued at the current price of $25.53. The base case fair value of $45.97 implies 80.1% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.