As of 2025-10-16, the Intrinsic Value of ONE Gas Inc (OGS) is 73.44 USD. This OGS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.23 USD, the upside of ONE Gas Inc is -9.60%.
The range of the Intrinsic Value is 45.83 - 124.59 USD
Based on its market price of 81.23 USD and our intrinsic valuation, ONE Gas Inc (OGS) is overvalued by 9.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.83 - 124.59 | 73.44 | -9.6% |
| DCF (Growth 10y) | 52.24 - 129.70 | 79.51 | -2.1% |
| DCF (EBITDA 5y) | 48.04 - 84.94 | 64.90 | -20.1% |
| DCF (EBITDA 10y) | 54.53 - 96.10 | 73.12 | -10.0% |
| Fair Value | 20.65 - 20.65 | 20.65 | -74.58% |
| P/E | 73.58 - 88.77 | 79.87 | -1.7% |
| EV/EBITDA | 13.62 - 86.61 | 53.69 | -33.9% |
| EPV | (5.31) - 14.10 | 4.39 | -94.6% |
| DDM - Stable | 39.90 - 80.80 | 60.35 | -25.7% |
| DDM - Multi | 49.42 - 75.74 | 59.65 | -26.6% |
| Market Cap (mil) | 4,873.80 |
| Beta | 0.24 |
| Outstanding shares (mil) | 60.00 |
| Enterprise Value (mil) | 8,126.28 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.92% |
| Cost of Debt | 5.50% |
| WACC | 5.97% |