ONE Gas, Inc. (OGS)
Natural Gas Distribution · Utilities · $4.8B
Intrinsic Value (Consensus)
$107.48
Current Price
$76.97
Margin of Safety
+39.6%
39.6% Below Intrinsic Value
Value: $107
Price: $77
Valuation Model Estimates
Current Price: $76.97
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$73.41
Earnings Power Value
$42.43
Relative Value (P/E)
$87.40
Dividend Discount Model
$226.67
Consensus Value
$107.48
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.8%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
68
Profitability
15/25
Strength
9/25
Valuation
22/25
Growth
22/25
Financial Health Signals
Negative free cash flow — company is burning cash
Key Financials
- EPS (TTM)
- $4.37
- EPS (Forward)
- $4.88
- Book Value
- $54.81
- P/E Ratio
- 20.0
- Forward P/E
- 17.9
- PEG Ratio
- —
- ROE
- 7.7%
- Debt/Equity
- 77%
- Revenue Growth
- 42.5%
- Earnings Growth
- 11.8%
- Dividend Yield
- 0.8%
- Beta
- 1.00
Similar Stocks (Utilities)
EIXEDISON INTERNATIONAL
$186.15+158.3%
UGIUGI CORP /PA/
$76.38+122.9%
CWENClearway Energy, Inc...
$78.62+108.7%
XIFRXPLR Infrastructure,...
$19.37+65.6%
AESThe AES Corporation
$22.99+57.1%
Data last updated: 2026-06-16
Source: Yahoo Finance