ONEOK INC /NEW/ (OKE)
Natural Gas Transmisison & Distribution · Utilities · $54.4B
Intrinsic Value (Consensus)
$66.22
Current Price
$86.31
Margin of Safety
-23.3%
23.3% Above Intrinsic Value
Value: $66
Price: $86
Valuation Model Estimates
Current Price: $86.31
DCF (Discounted Cash Flow)
$60.39
Graham Number
$65.97
Earnings Power Value
$52.62
Relative Value (P/E)
$108.40
Dividend Discount Model
$43.74
Consensus Value
$66.22
Model Assumptions
Discount Rate
10.3%
Growth Rate
4.8%
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
C
62
Profitability
22/25
Strength
15/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 143%
Key Financials
- EPS (TTM)
- $5.42
- EPS (Forward)
- $5.68
- Book Value
- $35.69
- P/E Ratio
- 20.0
- Forward P/E
- 19.1
- PEG Ratio
- —
- ROE
- 15.1%
- Debt/Equity
- 143%
- Revenue Growth
- 55.0%
- Earnings Growth
- 4.8%
- Dividend Yield
- 2.2%
- 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