As of 2024-12-11, the Intrinsic Value of OGE Energy Corp (OGE) is
48.26 USD. This OGE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.80 USD, the upside of OGE Energy Corp is
15.50%.
The range of the Intrinsic Value is 35.16 - 69.36 USD
48.26 USD
Intrinsic Value
OGE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
35.16 - 69.36 |
48.26 |
15.5% |
DCF (Growth 10y) |
37.34 - 69.09 |
49.55 |
18.5% |
DCF (EBITDA 5y) |
28.35 - 38.74 |
33.71 |
-19.3% |
DCF (EBITDA 10y) |
32.99 - 44.88 |
38.93 |
-6.9% |
Fair Value |
48.25 - 48.25 |
48.25 |
15.42% |
P/E |
40.84 - 48.36 |
42.74 |
2.2% |
EV/EBITDA |
25.28 - 39.50 |
33.75 |
-19.3% |
EPV |
60.95 - 83.47 |
72.21 |
72.7% |
DDM - Stable |
20.46 - 42.01 |
31.23 |
-25.3% |
DDM - Multi |
30.83 - 47.39 |
37.21 |
-11.0% |
OGE Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
8,399.71 |
Beta |
0.18 |
Outstanding shares (mil) |
200.95 |
Enterprise Value (mil) |
13,658.21 |
Market risk premium |
4.60% |
Cost of Equity |
5.87% |
Cost of Debt |
4.63% |
WACC |
5.17% |