DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Northern Oil and Gas, Inc. (NOG)

Energy | Oil & Gas Exploration & Production

Today's Price

$28.35

Today's Fair Value

$21.48 -24.23%

Margin of Safety

-31.98%

Projected Value (5Y)

$34.60 +22.05%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 36.52% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 39.17% | CAGR (5y): 18.35%

Dividend Growth Rate

Regression: 74.4% | CAGR (5y): 88.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 3.46x)

Discount Rate