OKE Oneok
Intrinsic value$73.14
Price (at call)$91.80
Margin of safety
-20.3%
vs market (rating basis)
+69.7%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 14.5% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 16.6% |
| Years to target margin | 5 |
| Sales-to-capital | 0.71 |
| Beta | 0.72 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 7.7% |
| Terminal WACC | 8.5% |
Valuation bridge
| PV of explicit FCFF | 6.54B |
| PV of terminal value | 72.30B |
| Equity value | 46.11B |
| ÷ shares → per share | $73.14 |
News
neutral -0.15 · 8 articles
- Oneok Inc. (OKE) Stock Drops Despite Market Gains: Important Facts to Note
- Oil Prices Rise and Fall. These 4 High-Yield Pipeline Stocks Keep Paying
- Top Analyst Reports for Applied Materials, Philip Morris & Valero Energy
- 2 Midstream Dividend Stocks Nobody's Talking About Right Now
- ONEOK (OKE) Completed Its Corporate Reorganization On September 10
- ONEOK (OKE) Stock May Be 46% Undervalued Following Debt Tender Pricing
- Oneok Inc. (OKE) Sees a More Significant Dip Than Broader Market: Some Facts to Know
- These 3 Pipeline Stocks Pay High Yields Without the K-1 Headache
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 45.08B | 14.5% | 16.6% | 5.79B | 8.03B | -2.25B | -2.09B |
| 2 | 51.08B | 13.3% | 16.6% | 6.56B | 8.42B | -1.87B | -1.61B |
| 3 | 57.25B | 12.1% | 16.6% | 7.35B | 8.67B | -1.32B | -1.06B |
| 4 | 63.46B | 10.9% | 16.6% | 8.14B | 8.73B | -582.64M | -433.03M |
| 5 | 69.57B | 9.6% | 16.6% | 8.93B | 8.58B | 346.61M | 239.18M |
| 6 | 75.42B | 8.4% | 16.6% | 9.68B | 8.21B | 1.47B | 940.56M |
| 7 | 80.83B | 7.2% | 16.6% | 10.37B | 7.60B | 2.77B | 1.65B |
| 8 | 85.64B | 6.0% | 16.6% | 10.99B | 6.76B | 4.23B | 2.34B |
| 9 | 89.68B | 4.7% | 16.6% | 11.51B | 5.68B | 5.82B | 2.99B |
| 10 | 92.82B | 3.5% | 16.6% | 11.91B | 4.41B | 7.50B | 3.57B |