The Discounted Cash Flow (DCF) valuation of ONE Gas Inc (OGS) is 77.40 USD. With the latest stock price at 71.15 USD, the upside of ONE Gas Inc based on DCF is 8.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 33.36 - 219.41 | 77.40 |
| Upside | -53.1% - 208.4% | 8.8% |