Australia markets close in 1 hour 43 minutes
  • ALL ORDS

    6,795.00
    -17.20 (-0.25%)
     
  • ASX 200

    6,572.30
    -16.20 (-0.25%)
     
  • AUD/USD

    0.7379
    +0.0001 (+0.01%)
     
  • OIL

    44.06
    -0.49 (-1.10%)
     
  • GOLD

    1,813.60
    -5.30 (-0.29%)
     
  • BTC-AUD

    25,368.58
    -48.63 (-0.19%)
     
  • CMC Crypto 200

    366.56
    -13.30 (-3.50%)
     
  • AUD/EUR

    0.6107
    -0.0001 (-0.02%)
     
  • AUD/NZD

    1.0441
    +0.0006 (+0.06%)
     
  • NZX 50

    12,753.78
    +23.88 (+0.19%)
     
  • NASDAQ

    12,455.33
    +187.03 (+1.52%)
     
  • FTSE

    6,384.73
    +118.54 (+1.89%)
     
  • Dow Jones

    29,823.92
    +185.32 (+0.63%)
     
  • DAX

    13,382.30
    +91.10 (+0.69%)
     
  • Hang Seng

    26,509.83
    -57.85 (-0.22%)
     
  • NIKKEI 225

    26,756.37
    -31.17 (-0.12%)
     

Is Northern Oil and Gas, Inc. (NYSEMKT:NOG) Trading At A 36% Discount?

Simply Wall St
·6-min read

In this article we are going to estimate the intrinsic value of Northern Oil and Gas, Inc. (NYSEMKT:NOG) by estimating the company's future cash flows and discounting them to their present value. We will use the Discounted Cash Flow (DCF) model on this occasion. Believe it or not, it's not too difficult to follow, as you'll see from our example!

We generally believe that a company's value is the present value of all of the cash it will generate in the future. However, a DCF is just one valuation metric among many, and it is not without flaws. If you still have some burning questions about this type of valuation, take a look at the Simply Wall St analysis model.

View our latest analysis for Northern Oil and Gas

The model

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second 'steady growth' period. To start off with, we need to estimate the next ten years of cash flows. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

Levered FCF ($, Millions)

US$120.8m

US$90.3m

US$43.0m

US$46.0m

US$34.7m

US$28.9m

US$25.7m

US$23.9m

US$22.9m

US$22.4m

Growth Rate Estimate Source

Analyst x6

Analyst x4

Analyst x1

Analyst x1

Est @ -24.66%

Est @ -16.6%

Est @ -10.95%

Est @ -7%

Est @ -4.23%

Est @ -2.3%

Present Value ($, Millions) Discounted @ 14%

US$106

US$69.2

US$28.8

US$27.0

US$17.8

US$13.0

US$10.1

US$8.3

US$6.9

US$5.9

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$292m

After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.2%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 14%.

Terminal Value (TV)= FCF2030 × (1 + g) ÷ (r – g) = US$22m× (1 + 2.2%) ÷ (14%– 2.2%) = US$190m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$190m÷ ( 1 + 14%)10= US$50m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$342m. To get the intrinsic value per share, we divide this by the total number of shares outstanding. Compared to the current share price of US$5.1, the company appears quite good value at a 36% discount to where the stock price trades currently. Remember though, that this is just an approximate valuation, and like any complex formula - garbage in, garbage out.

dcf
dcf

Important assumptions

We would point out that the most important inputs to a discounted cash flow are the discount rate and of course the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Northern Oil and Gas as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 14%, which is based on a levered beta of 2.000. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Although the valuation of a company is important, it shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Preferably you'd apply different cases and assumptions and see how they would impact the company's valuation. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. What is the reason for the share price sitting below the intrinsic value? For Northern Oil and Gas, we've put together three additional elements you should consider:

  1. Risks: Take risks, for example - Northern Oil and Gas has 2 warning signs we think you should be aware of.

  2. Future Earnings: How does NOG's growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.

  3. Other Solid Businesses: Low debt, high returns on equity and good past performance are fundamental to a strong business. Why not explore our interactive list of stocks with solid business fundamentals to see if there are other companies you may not have considered!

PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the AMEX every day. If you want to find the calculation for other stocks just search here.

This article by Simply Wall St is general in nature. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team@simplywallst.com.