As of 2024-12-15, the Intrinsic Value of ONE Gas Inc (OGS) is
78.69 USD. This OGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.38 USD, the upside of ONE Gas Inc is
11.80%.
The range of the Intrinsic Value is 33.80 - 226.34 USD
78.69 USD
Intrinsic Value
OGS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.80 - 226.34 |
78.69 |
11.8% |
| DCF (Growth 10y) |
33.28 - 199.66 |
72.33 |
2.8% |
| DCF (EBITDA 5y) |
27.00 - 66.89 |
47.08 |
-33.1% |
| DCF (EBITDA 10y) |
37.16 - 83.48 |
59.53 |
-15.4% |
| Fair Value |
23.25 - 23.25 |
23.25 |
-66.96% |
| P/E |
66.58 - 90.35 |
72.24 |
2.6% |
| EV/EBITDA |
3.57 - 60.08 |
36.85 |
-47.6% |
| EPV |
(9.08) - 10.33 |
0.63 |
-99.1% |
| DDM - Stable |
40.65 - 128.13 |
84.39 |
19.9% |
| DDM - Multi |
47.98 - 110.14 |
66.02 |
-6.2% |
OGS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,987.73 |
| Beta |
0.12 |
| Outstanding shares (mil) |
56.66 |
| Enterprise Value (mil) |
7,334.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.63% |
| Cost of Debt |
5.04% |
| WACC |
5.57% |